[EKOVEST] YoY Quarter Result on 30-Jun-2017 [#4]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	192,298	338,499	302,681	318,453	291,072	119,014	45,876	26.95%
YoY %	-43.19%	11.83%	-4.95%	9.41%	144.57%	159.43%	-	-
Horiz. %	419.17%	737.86%	659.78%	694.16%	634.48%	259.43%	100.00%	-
PBT	-44,868	57,599	1,453	50,835	158,762	17,517	5,689	-
YoY %	-177.90%	3,864.14%	-97.14%	-67.98%	806.33%	207.91%	-	-
Horiz. %	-788.68%	1,012.46%	25.54%	893.57%	2,790.68%	307.91%	100.00%	-
Tax	-21,834	-40,930	-10,140	-30,102	-23,258	-8,017	4,833	-
YoY %	46.66%	-303.65%	66.31%	-29.43%	-190.11%	-265.88%	-	-
Horiz. %	-451.77%	-846.89%	-209.81%	-622.84%	-481.23%	-165.88%	100.00%	-
NP	-66,702	16,669	-8,687	20,733	135,504	9,500	10,522	-
YoY %	-500.16%	291.88%	-141.90%	-84.70%	1,326.36%	-9.71%	-	-
Horiz. %	-633.93%	158.42%	-82.56%	197.04%	1,287.82%	90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-53,815	23,298	1,217	18,417	136,173	8,669	36,996	-
YoY %	-330.99%	1,814.38%	-93.39%	-86.48%	1,470.80%	-76.57%	-	-
Horiz. %	-145.46%	62.97%	3.29%	49.78%	368.07%	23.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	71.06%	697.87%	59.22%	14.65%	45.77%	-84.95%	-
YoY %	-	-89.82%	1,078.44%	304.23%	-67.99%	153.88%	-	-
Horiz. %	-	-83.65%	-821.51%	-69.71%	-17.25%	-53.88%	100.00%	-
Total Cost	259,000	321,830	311,368	297,720	155,568	109,514	35,354	39.31%
YoY %	-19.52%	3.36%	4.58%	91.38%	42.05%	209.76%	-	-
Horiz. %	732.59%	910.31%	880.72%	842.11%	440.03%	309.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,468,990	2,442,441	1,989,458	1,925,282	1,318,245	856,344	814,067	20.29%
YoY %	1.09%	22.77%	3.33%	46.05%	53.94%	5.19%	-	-
Horiz. %	303.29%	300.03%	244.39%	236.50%	161.93%	105.19%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	13,274	26,548	21,392	42,784	25,663	17,126	12,628	0.83%
YoY %	-50.00%	24.10%	-50.00%	66.71%	49.85%	35.62%	-	-
Horiz. %	105.12%	210.23%	169.40%	338.80%	203.22%	135.62%	100.00%	-
Div Payout %	0.00%	113.95%	1,757.77%	232.31%	18.85%	197.56%	34.13%	-
YoY %	0.00%	-93.52%	656.65%	1,132.41%	-90.46%	478.85%	-	-
Horiz. %	0.00%	333.87%	5,150.22%	680.66%	55.23%	578.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,468,990	2,442,441	1,989,458	1,925,282	1,318,245	856,344	814,067	20.29%
YoY %	1.09%	22.77%	3.33%	46.05%	53.94%	5.19%	-	-
Horiz. %	303.29%	300.03%	244.39%	236.50%	161.93%	105.19%	100.00%	-
NOSH	2,654,828	2,591,447	2,139,202	2,139,202	855,448	856,344	855,448	20.75%
YoY %	2.45%	21.14%	0.00%	150.07%	-0.10%	0.10%	-	-
Horiz. %	310.34%	302.93%	250.07%	250.07%	100.00%	100.10%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-34.69%	4.92%	-2.87%	6.51%	46.55%	7.98%	22.94%	-
YoY %	-805.08%	271.43%	-144.09%	-86.02%	483.33%	-65.21%	-	-
Horiz. %	-151.22%	21.45%	-12.51%	28.38%	202.92%	34.79%	100.00%	-
ROE	-2.18%	0.95%	0.06%	0.96%	10.33%	1.01%	4.54%	-
YoY %	-329.47%	1,483.33%	-93.75%	-90.71%	922.77%	-77.75%	-	-
Horiz. %	-48.02%	20.93%	1.32%	21.15%	227.53%	22.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	7.24	12.75	14.15	14.89	34.03	13.90	7.27	-0.06%
YoY %	-43.22%	-9.89%	-4.97%	-56.24%	144.82%	91.20%	-	-
Horiz. %	99.59%	175.38%	194.64%	204.81%	468.09%	191.20%	100.00%	-
EPS	-2.03	0.88	0.06	0.86	15.92	1.01	5.86	-
YoY %	-330.68%	1,366.67%	-93.02%	-94.60%	1,476.24%	-82.76%	-	-
Horiz. %	-34.64%	15.02%	1.02%	14.68%	271.67%	17.24%	100.00%	-
DPS	0.50	1.00	1.00	2.00	3.00	2.00	2.00	-20.61%
YoY %	-50.00%	0.00%	-50.00%	-33.33%	50.00%	0.00%	-	-
Horiz. %	25.00%	50.00%	50.00%	100.00%	150.00%	100.00%	100.00%	-
NAPS	0.93	0.92	0.93	0.90	1.541	1.00	1.2893	-5.29%
YoY %	1.09%	-1.08%	3.33%	-41.60%	54.10%	-22.44%	-	-
Horiz. %	72.13%	71.36%	72.13%	69.81%	119.52%	77.56%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 2,139,202
RPS	6.48	11.41	10.21	10.74	9.82	4.01	1.55	26.89%
YoY %	-43.21%	11.75%	-4.93%	9.37%	144.89%	158.71%	-	-
Horiz. %	418.06%	736.13%	658.71%	692.90%	633.55%	258.71%	100.00%	-
EPS	-1.81	0.79	0.04	0.62	4.59	0.29	1.25	-
YoY %	-329.11%	1,875.00%	-93.55%	-86.49%	1,482.76%	-76.80%	-	-
Horiz. %	-144.80%	63.20%	3.20%	49.60%	367.20%	23.20%	100.00%	-
DPS	0.45	0.90	0.72	1.44	0.87	0.58	0.43	0.75%
YoY %	-50.00%	25.00%	-50.00%	65.52%	50.00%	34.88%	-	-
Horiz. %	104.65%	209.30%	167.44%	334.88%	202.33%	134.88%	100.00%	-
NAPS	0.8326	0.8236	0.6709	0.6492	0.4445	0.2888	0.2745	20.29%
YoY %	1.09%	22.76%	3.34%	46.05%	53.91%	5.21%	-	-
Horiz. %	303.32%	300.04%	244.41%	236.50%	161.93%	105.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.51	0.85	0.66	1.20	1.50	1.02	1.13	-
P/RPS	7.04	6.67	4.66	8.06	4.41	7.34	15.55	-12.36%
YoY %	5.55%	43.13%	-42.18%	82.77%	-39.92%	-52.80%	-	-
Horiz. %	45.27%	42.89%	29.97%	51.83%	28.36%	47.20%	100.00%	-
P/EPS	-25.16	96.86	1,160.13	139.38	9.42	100.76	19.29	-
YoY %	-125.98%	-91.65%	732.35%	1,379.62%	-90.65%	422.34%	-	-
Horiz. %	-130.43%	502.13%	6,014.15%	722.55%	48.83%	522.34%	100.00%	-
EY	-3.97	1.03	0.09	0.72	10.61	0.99	5.19	-
YoY %	-485.44%	1,044.44%	-87.50%	-93.21%	971.72%	-80.92%	-	-
Horiz. %	-76.49%	19.85%	1.73%	13.87%	204.43%	19.08%	100.00%	-
DY	0.98	1.18	1.52	1.67	2.00	1.96	1.77	-9.37%
YoY %	-16.95%	-22.37%	-8.98%	-16.50%	2.04%	10.73%	-	-
Horiz. %	55.37%	66.67%	85.88%	94.35%	112.99%	110.73%	100.00%	-
P/NAPS	0.55	0.92	0.71	1.33	0.97	1.02	0.88	-7.52%
YoY %	-40.22%	29.58%	-46.62%	37.11%	-4.90%	15.91%	-	-
Horiz. %	62.50%	104.55%	80.68%	151.14%	110.23%	115.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	30/08/19	30/08/18	30/08/17	30/08/16	28/08/15	29/08/14	-
Price	0.505	0.83	0.695	1.15	1.72	0.915	1.26	-
P/RPS	6.97	6.51	4.91	7.73	5.06	6.58	17.34	-14.08%
YoY %	7.07%	32.59%	-36.48%	52.77%	-23.10%	-62.05%	-	-
Horiz. %	40.20%	37.54%	28.32%	44.58%	29.18%	37.95%	100.00%	-
P/EPS	-24.91	94.58	1,221.65	133.58	10.81	90.39	21.50	-
YoY %	-126.34%	-92.26%	814.55%	1,135.71%	-88.04%	320.42%	-	-
Horiz. %	-115.86%	439.91%	5,682.09%	621.30%	50.28%	420.42%	100.00%	-
EY	-4.01	1.06	0.08	0.75	9.25	1.11	4.65	-
YoY %	-478.30%	1,225.00%	-89.33%	-91.89%	733.33%	-76.13%	-	-
Horiz. %	-86.24%	22.80%	1.72%	16.13%	198.92%	23.87%	100.00%	-
DY	0.99	1.20	1.44	1.74	1.74	2.19	1.59	-7.58%
YoY %	-17.50%	-16.67%	-17.24%	0.00%	-20.55%	37.74%	-	-
Horiz. %	62.26%	75.47%	90.57%	109.43%	109.43%	137.74%	100.00%	-
P/NAPS	0.54	0.90	0.75	1.28	1.12	0.92	0.98	-9.44%
YoY %	-40.00%	20.00%	-41.41%	14.29%	21.74%	-6.12%	-	-
Horiz. %	55.10%	91.84%	76.53%	130.61%	114.29%	93.88%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos