[EKOVEST] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 220,179 168,282 304,511 344,875 330,613 220,516 291,754 -4.58% YoY % 30.84% -44.74% -11.70% 4.31% 49.93% -24.42% - Horiz. % 75.47% 57.68% 104.37% 118.21% 113.32% 75.58% 100.00%
PBT 31,614 -15,835 13,224 20,251 49,485 21,549 21,255 6.84% YoY % 299.65% -219.74% -34.70% -59.08% 129.64% 1.38% - Horiz. % 148.74% -74.50% 62.22% 95.28% 232.82% 101.38% 100.00%
Tax -42,442 3,663 534 -7,545 -17,815 -5,883 -9,873 27.50% YoY % -1,258.67% 585.96% 107.08% 57.65% -202.82% 40.41% - Horiz. % 429.88% -37.10% -5.41% 76.42% 180.44% 59.59% 100.00%
NP -10,828 -12,172 13,758 12,706 31,670 15,666 11,382 - YoY % 11.04% -188.47% 8.28% -59.88% 102.16% 37.64% - Horiz. % -95.13% -106.94% 120.88% 111.63% 278.25% 137.64% 100.00%
NP to SH -15,857 -7,957 27,544 8,434 29,401 18,603 11,058 - YoY % -99.28% -128.89% 226.58% -71.31% 58.04% 68.23% - Horiz. % -143.40% -71.96% 249.09% 76.27% 265.88% 168.23% 100.00%
Tax Rate 134.25 % - % -4.04 % 37.26 % 36.00 % 27.30 % 46.45 % 19.34% YoY % 0.00% 0.00% -110.84% 3.50% 31.87% -41.23% - Horiz. % 289.02% 0.00% -8.70% 80.22% 77.50% 58.77% 100.00%
Total Cost 231,007 180,454 290,753 332,169 298,943 204,850 280,372 -3.17% YoY % 28.01% -37.94% -12.47% 11.11% 45.93% -26.94% - Horiz. % 82.39% 64.36% 103.70% 118.47% 106.62% 73.06% 100.00%
Net Worth 2,399,286 2,534,078 2,515,207 2,522,086 2,139,869 1,989,458 1,925,282 3.73% YoY % -5.32% 0.75% -0.27% 17.86% 7.56% 3.33% - Horiz. % 124.62% 131.62% 130.64% 131.00% 111.15% 103.33% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,399,286 2,534,078 2,515,207 2,522,086 2,139,869 1,989,458 1,925,282 3.73% YoY % -5.32% 0.75% -0.27% 17.86% 7.56% 3.33% - Horiz. % 124.62% 131.62% 130.64% 131.00% 111.15% 103.33% 100.00%
NOSH 2,695,828 2,695,828 2,695,828 2,654,828 2,139,869 2,139,202 2,139,202 3.93% YoY % -0.00% 0.00% 1.54% 24.06% 0.03% 0.00% - Horiz. % 126.02% 126.02% 126.02% 124.10% 100.03% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -4.92 % -7.23 % 4.52 % 3.68 % 9.58 % 7.10 % 3.90 % - YoY % 31.95% -259.96% 22.83% -61.59% 34.93% 82.05% - Horiz. % -126.15% -185.38% 115.90% 94.36% 245.64% 182.05% 100.00%
ROE -0.66 % -0.31 % 1.10 % 0.33 % 1.37 % 0.94 % 0.57 % - YoY % -112.90% -128.18% 233.33% -75.91% 45.74% 64.91% - Horiz. % -115.79% -54.39% 192.98% 57.89% 240.35% 164.91% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.17 6.24 11.30 12.99 15.45 10.31 13.64 -8.18% YoY % 30.93% -44.78% -13.01% -15.92% 49.85% -24.41% - Horiz. % 59.90% 45.75% 82.84% 95.23% 113.27% 75.59% 100.00%
EPS -0.59 -0.30 1.02 0.32 1.37 0.87 0.52 - YoY % -96.67% -129.41% 218.75% -76.64% 57.47% 67.31% - Horiz. % -113.46% -57.69% 196.15% 61.54% 263.46% 167.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8900 0.9400 0.9330 0.9500 1.0000 0.9300 0.9000 -0.19% YoY % -5.32% 0.75% -1.79% -5.00% 7.53% 3.33% - Horiz. % 98.89% 104.44% 103.67% 105.56% 111.11% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,965,410 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.42 5.67 10.27 11.63 11.15 7.44 9.84 -4.59% YoY % 30.86% -44.79% -11.69% 4.30% 49.87% -24.39% - Horiz. % 75.41% 57.62% 104.37% 118.19% 113.31% 75.61% 100.00%
EPS -0.53 -0.27 0.93 0.28 0.99 0.63 0.37 - YoY % -96.30% -129.03% 232.14% -71.72% 57.14% 70.27% - Horiz. % -143.24% -72.97% 251.35% 75.68% 267.57% 170.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8091 0.8545 0.8482 0.8505 0.7216 0.6709 0.6492 3.74% YoY % -5.31% 0.74% -0.27% 17.86% 7.56% 3.34% - Horiz. % 124.63% 131.62% 130.65% 131.01% 111.15% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.3950 0.4350 0.4850 0.3850 0.4950 0.9550 1.4300 -
P/RPS 4.84 6.97 4.29 2.96 3.20 9.26 10.49 -12.09% YoY % -30.56% 62.47% 44.93% -7.50% -65.44% -11.73% - Horiz. % 46.14% 66.44% 40.90% 28.22% 30.51% 88.27% 100.00%
P/EPS -67.15 -147.38 47.47 121.19 36.03 109.82 276.64 - YoY % 54.44% -410.47% -60.83% 236.36% -67.19% -60.30% - Horiz. % -24.27% -53.28% 17.16% 43.81% 13.02% 39.70% 100.00%
EY -1.49 -0.68 2.11 0.83 2.78 0.91 0.36 - YoY % -119.12% -132.23% 154.22% -70.14% 205.49% 152.78% - Horiz. % -413.89% -188.89% 586.11% 230.56% 772.22% 252.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.44 0.46 0.52 0.41 0.50 1.03 1.59 -19.27% YoY % -4.35% -11.54% 26.83% -18.00% -51.46% -35.22% - Horiz. % 27.67% 28.93% 32.70% 25.79% 31.45% 64.78% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 - 12/06/20 29/05/19 05/06/18 30/05/17 -
Price 0.3600 0.4150 0.4100 0.5600 0.7750 0.6200 1.2300 -
P/RPS 4.41 6.65 3.63 4.31 5.02 6.01 9.02 -11.24% YoY % -33.68% 83.20% -15.78% -14.14% -16.47% -33.37% - Horiz. % 48.89% 73.73% 40.24% 47.78% 55.65% 66.63% 100.00%
P/EPS -61.20 -140.60 40.13 176.28 56.41 71.30 237.95 - YoY % 56.47% -450.36% -77.24% 212.50% -20.88% -70.04% - Horiz. % -25.72% -59.09% 16.86% 74.08% 23.71% 29.96% 100.00%
EY -1.63 -0.71 2.49 0.57 1.77 1.40 0.42 - YoY % -129.58% -128.51% 336.84% -67.80% 26.43% 233.33% - Horiz. % -388.10% -169.05% 592.86% 135.71% 421.43% 333.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.44 0.44 0.59 0.78 0.67 1.37 -18.54% YoY % -9.09% 0.00% -25.42% -24.36% 16.42% -51.09% - Horiz. % 29.20% 32.12% 32.12% 43.07% 56.93% 48.91% 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
EB Q3 FY2022.pdf 
