[EKOVEST] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 279,894 220,179 294,499 322,898 224,489 168,282 235,968 12.09% QoQ % 27.12% -25.24% -8.80% 43.84% 33.40% -28.68% - Horiz. % 118.62% 93.31% 124.80% 136.84% 95.14% 71.32% 100.00%
PBT -65,423 31,614 21,118 3,182 -42,757 -15,835 22,705 - QoQ % -306.94% 49.70% 563.67% 107.44% -170.02% -169.74% - Horiz. % -288.14% 139.24% 93.01% 14.01% -188.32% -69.74% 100.00%
Tax -51,389 -42,442 -3,715 -2,007 -72,230 3,663 -7,889 249.99% QoQ % -21.08% -1,042.45% -85.10% 97.22% -2,071.88% 146.43% - Horiz. % 651.40% 537.99% 47.09% 25.44% 915.58% -46.43% 100.00%
NP -116,812 -10,828 17,403 1,175 -114,987 -12,172 14,816 - QoQ % -978.80% -162.22% 1,381.11% 101.02% -844.68% -182.15% - Horiz. % -788.42% -73.08% 117.46% 7.93% -776.10% -82.15% 100.00%
NP to SH -95,401 -15,857 223 182 -123,810 -7,957 12,898 - QoQ % -501.63% -7,210.76% 22.53% 100.15% -1,455.99% -161.69% - Horiz. % -739.66% -122.94% 1.73% 1.41% -959.92% -61.69% 100.00%
Tax Rate - % 134.25 % 17.59 % 63.07 % - % - % 34.75 % - QoQ % 0.00% 663.22% -72.11% 0.00% 0.00% 0.00% - Horiz. % 0.00% 386.33% 50.62% 181.50% 0.00% 0.00% 100.00%
Total Cost 396,706 231,007 277,096 321,723 339,476 180,454 221,152 47.79% QoQ % 71.73% -16.63% -13.87% -5.23% 88.12% -18.40% - Horiz. % 179.38% 104.46% 125.30% 145.48% 153.50% 81.60% 100.00%
Net Worth 2,318,412 2,399,286 2,399,286 2,399,286 2,399,286 2,534,078 2,534,078 -5.77% QoQ % -3.37% -0.00% 0.00% 0.00% -5.32% 0.00% - Horiz. % 91.49% 94.68% 94.68% 94.68% 94.68% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,318,412 2,399,286 2,399,286 2,399,286 2,399,286 2,534,078 2,534,078 -5.77% QoQ % -3.37% -0.00% 0.00% 0.00% -5.32% 0.00% - Horiz. % 91.49% 94.68% 94.68% 94.68% 94.68% 100.00% 100.00%
NOSH 2,695,828 2,695,828 2,695,828 2,695,828 2,695,828 2,695,828 2,695,828 -0.00% QoQ % 0.00% -0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -41.73 % -4.92 % 5.91 % 0.36 % -51.22 % -7.23 % 6.28 % - QoQ % -748.17% -183.25% 1,541.67% 100.70% -608.44% -215.13% - Horiz. % -664.49% -78.34% 94.11% 5.73% -815.61% -115.13% 100.00%
ROE -4.11 % -0.66 % 0.01 % 0.01 % -5.16 % -0.31 % 0.51 % - QoQ % -522.73% -6,700.00% 0.00% 100.19% -1,564.52% -160.78% - Horiz. % -805.88% -129.41% 1.96% 1.96% -1,011.76% -60.78% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.38 8.17 10.92 11.98 8.33 6.24 8.75 12.10% QoQ % 27.05% -25.18% -8.85% 43.82% 33.49% -28.69% - Horiz. % 118.63% 93.37% 124.80% 136.91% 95.20% 71.31% 100.00%
EPS -3.54 -0.59 0.01 0.01 -4.59 -0.30 0.48 - QoQ % -500.00% -6,000.00% 0.00% 100.22% -1,430.00% -162.50% - Horiz. % -737.50% -122.92% 2.08% 2.08% -956.25% -62.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8600 0.8900 0.8900 0.8900 0.8900 0.9400 0.9400 -5.77% QoQ % -3.37% 0.00% 0.00% 0.00% -5.32% 0.00% - Horiz. % 91.49% 94.68% 94.68% 94.68% 94.68% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,965,410 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.44 7.42 9.93 10.89 7.57 5.67 7.96 12.07% QoQ % 27.22% -25.28% -8.82% 43.86% 33.51% -28.77% - Horiz. % 118.59% 93.22% 124.75% 136.81% 95.10% 71.23% 100.00%
EPS -3.22 -0.53 0.01 0.01 -4.18 -0.27 0.43 - QoQ % -507.55% -5,400.00% 0.00% 100.24% -1,448.15% -162.79% - Horiz. % -748.84% -123.26% 2.33% 2.33% -972.09% -62.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7818 0.8091 0.8091 0.8091 0.8091 0.8545 0.8545 -5.77% QoQ % -3.37% 0.00% 0.00% 0.00% -5.31% 0.00% - Horiz. % 91.49% 94.69% 94.69% 94.69% 94.69% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.3600 0.3950 0.3400 0.3250 0.3950 0.4350 0.4150 -
P/RPS 3.47 4.84 3.11 2.71 4.74 6.97 4.74 -18.82% QoQ % -28.31% 55.63% 14.76% -42.83% -31.99% 47.05% - Horiz. % 73.21% 102.11% 65.61% 57.17% 100.00% 147.05% 100.00%
P/EPS -10.17 -67.15 4,110.23 4,813.98 -8.60 -147.38 86.74 - QoQ % 84.85% -101.63% -14.62% 56,076.51% 94.16% -269.91% - Horiz. % -11.72% -77.42% 4,738.56% 5,549.90% -9.91% -169.91% 100.00%
EY -9.83 -1.49 0.02 0.02 -11.63 -0.68 1.15 - QoQ % -559.73% -7,550.00% 0.00% 100.17% -1,610.29% -159.13% - Horiz. % -854.78% -129.57% 1.74% 1.74% -1,011.30% -59.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.42 0.44 0.38 0.37 0.44 0.46 0.44 -3.06% QoQ % -4.55% 15.79% 2.70% -15.91% -4.35% 4.55% - Horiz. % 95.45% 100.00% 86.36% 84.09% 100.00% 104.55% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 - 27/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.5000 0.3600 0.3950 0.3500 0.3850 0.4150 0.4200 -
P/RPS 4.82 4.41 3.62 2.92 4.62 6.65 4.80 0.28% QoQ % 9.30% 21.82% 23.97% -36.80% -30.53% 38.54% - Horiz. % 100.42% 91.87% 75.42% 60.83% 96.25% 138.54% 100.00%
P/EPS -14.13 -61.20 4,775.12 5,184.28 -8.38 -140.60 87.78 - QoQ % 76.91% -101.28% -7.89% 61,964.91% 94.04% -260.17% - Horiz. % -16.10% -69.72% 5,439.87% 5,905.99% -9.55% -160.17% 100.00%
EY -7.08 -1.63 0.02 0.02 -11.93 -0.71 1.14 - QoQ % -334.36% -8,250.00% 0.00% 100.17% -1,580.28% -162.28% - Horiz. % -621.05% -142.98% 1.75% 1.75% -1,046.49% -62.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.58 0.40 0.44 0.39 0.43 0.44 0.45 18.49% QoQ % 45.00% -9.09% 12.82% -9.30% -2.27% -2.22% - Horiz. % 128.89% 88.89% 97.78% 86.67% 95.56% 97.78% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Ekovest Bhd Q1 FYE2023.pdf 
