[EKOVEST] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[EKOVEST] EKOVEST BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -75.16%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
EKOVEST's Result
EKOVEST's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 134,178 88,891 60,006 21,820 31,857 21,255 52,918 16.76%
PBT 5,145 2,213 -592 10,484 7,445 1,497 3,146 8.53%
Tax -2,021 -651 -2,255 -2,111 -935 -492 -1,054 11.45%
NP 3,124 1,562 -2,847 8,373 6,510 1,005 2,092 6.90%
-
NP to SH 2,998 1,443 620 8,373 6,510 1,005 2,094 6.16%
-
Tax Rate 39.28% 29.42% - 20.14% 12.56% 32.87% 33.50% -
Total Cost 131,054 87,329 62,853 13,447 25,347 20,250 50,826 17.09%
-
Net Worth 1,185,479 1,100,020 791,491 419,365 351,379 311,004 308,808 25.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,185,479 1,100,020 791,491 419,365 351,379 311,004 308,808 25.11%
NOSH 855,448 855,448 309,999 178,910 178,846 143,571 141,486 34.95%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.33% 1.76% -4.74% 38.37% 20.44% 4.73% 3.95% -
ROE 0.25% 0.13% 0.08% 2.00% 1.85% 0.32% 0.68% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.69 10.39 19.36 12.20 17.81 14.80 37.40 -13.47%
EPS 0.35 0.17 0.20 4.68 3.64 0.70 1.48 -21.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3858 1.2859 2.5532 2.344 1.9647 2.1662 2.1826 -7.28%
Adjusted Per Share Value based on latest NOSH - 178,910
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.52 3.00 2.02 0.74 1.07 0.72 1.78 16.79%
EPS 0.10 0.05 0.02 0.28 0.22 0.03 0.07 6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.371 0.2669 0.1414 0.1185 0.1049 0.1041 25.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.915 1.25 2.71 2.55 2.30 1.57 1.58 -
P/RPS 5.83 12.03 14.00 20.91 12.91 10.60 4.22 5.53%
P/EPS 261.09 741.03 1,355.00 54.49 63.19 224.29 106.76 16.06%
EY 0.38 0.13 0.07 1.84 1.58 0.45 0.94 -14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.97 1.06 1.09 1.17 0.72 0.72 -1.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 27/11/13 30/11/12 21/11/11 29/11/10 30/11/09 -
Price 0.94 1.11 2.72 2.55 2.50 1.87 1.50 -
P/RPS 5.99 10.68 14.05 20.91 14.04 12.63 4.01 6.91%
P/EPS 268.22 658.04 1,360.00 54.49 68.68 267.14 101.35 17.60%
EY 0.37 0.15 0.07 1.84 1.46 0.37 0.99 -15.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 1.07 1.09 1.27 0.86 0.69 -0.24%

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
Post a Comment