[EKOWOOD] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.67%
YoY- -7.25%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 138,188 153,726 149,445 150,322 149,824 131,558 133,369 2.39%
PBT 20,540 19,718 20,200 20,708 19,752 14,539 15,986 18.20%
Tax 1,404 -2,060 -3,956 -3,860 -1,392 -485 -260 -
NP 21,944 17,658 16,244 16,848 18,360 14,054 15,726 24.89%
-
NP to SH 22,016 17,587 16,198 16,768 18,360 14,030 15,678 25.42%
-
Tax Rate -6.84% 10.45% 19.58% 18.64% 7.05% 3.34% 1.63% -
Total Cost 116,244 136,068 133,201 133,474 131,464 117,504 117,642 -0.79%
-
Net Worth 151,024 146,995 141,533 137,900 137,868 133,539 130,999 9.95%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 151,024 146,995 141,533 137,900 137,868 133,539 130,999 9.95%
NOSH 167,804 167,975 167,972 168,170 168,131 168,016 167,948 -0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.88% 11.49% 10.87% 11.21% 12.25% 10.68% 11.79% -
ROE 14.58% 11.96% 11.45% 12.16% 13.32% 10.51% 11.97% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 82.35 91.52 88.97 89.39 89.11 78.30 79.41 2.45%
EPS 13.12 10.47 9.64 9.98 10.92 8.35 9.33 25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.8751 0.8426 0.82 0.82 0.7948 0.78 10.01%
Adjusted Per Share Value based on latest NOSH - 167,835
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 82.25 91.50 88.96 89.48 89.18 78.31 79.39 2.38%
EPS 13.10 10.47 9.64 9.98 10.93 8.35 9.33 25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.899 0.875 0.8425 0.8208 0.8206 0.7949 0.7798 9.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.86 0.76 0.69 0.77 0.90 1.05 1.05 -
P/RPS 1.04 0.83 0.78 0.86 1.01 1.34 1.32 -14.70%
P/EPS 6.55 7.26 7.15 7.72 8.24 12.57 11.25 -30.29%
EY 15.26 13.78 13.98 12.95 12.13 7.95 8.89 43.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.87 0.82 0.94 1.10 1.32 1.35 -20.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 24/11/06 25/08/06 29/05/06 24/02/06 25/11/05 -
Price 0.84 0.85 0.82 0.72 0.79 0.98 1.04 -
P/RPS 1.02 0.93 0.92 0.81 0.89 1.25 1.31 -15.37%
P/EPS 6.40 8.12 8.50 7.22 7.23 11.74 11.14 -30.91%
EY 15.62 12.32 11.76 13.85 13.82 8.52 8.98 44.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.97 0.88 0.96 1.23 1.33 -21.23%

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