[EKOWOOD] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.37%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 125,048 150,078 150,464 153,768 138,188 153,726 149,445 -11.19%
PBT 15,472 19,764 20,081 20,702 20,540 19,718 20,200 -16.27%
Tax -1,836 -576 -801 308 1,404 -2,060 -3,956 -40.02%
NP 13,636 19,188 19,280 21,010 21,944 17,658 16,244 -11.00%
-
NP to SH 13,608 19,163 19,306 21,054 22,016 17,587 16,198 -10.95%
-
Tax Rate 11.87% 2.91% 3.99% -1.49% -6.84% 10.45% 19.58% -
Total Cost 111,412 130,890 131,184 132,758 116,244 136,068 133,201 -11.21%
-
Net Worth 164,441 160,594 154,542 151,961 151,024 146,995 141,533 10.50%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,713 - - - - - -
Div Payout % - 29.81% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 164,441 160,594 154,542 151,961 151,024 146,995 141,533 10.50%
NOSH 168,415 168,038 167,981 167,894 167,804 167,975 167,972 0.17%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.90% 12.79% 12.81% 13.66% 15.88% 11.49% 10.87% -
ROE 8.28% 11.93% 12.49% 13.85% 14.58% 11.96% 11.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.25 89.31 89.57 91.59 82.35 91.52 88.97 -11.34%
EPS 8.08 11.41 11.49 12.54 13.12 10.47 9.64 -11.09%
DPS 0.00 3.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9764 0.9557 0.92 0.9051 0.90 0.8751 0.8426 10.31%
Adjusted Per Share Value based on latest NOSH - 167,959
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.43 89.33 89.56 91.53 82.25 91.50 88.96 -11.19%
EPS 8.10 11.41 11.49 12.53 13.10 10.47 9.64 -10.94%
DPS 0.00 3.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9788 0.9559 0.9199 0.9045 0.899 0.875 0.8425 10.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 0.81 0.89 1.00 0.86 0.76 0.69 -
P/RPS 0.94 0.91 0.99 1.09 1.04 0.83 0.78 13.23%
P/EPS 8.66 7.10 7.74 7.97 6.55 7.26 7.15 13.61%
EY 11.54 14.08 12.91 12.54 15.26 13.78 13.98 -11.99%
DY 0.00 4.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.97 1.10 0.96 0.87 0.82 -8.29%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 -
Price 0.70 0.66 0.83 0.85 0.84 0.85 0.82 -
P/RPS 0.94 0.74 0.93 0.93 1.02 0.93 0.92 1.44%
P/EPS 8.66 5.79 7.22 6.78 6.40 8.12 8.50 1.24%
EY 11.54 17.28 13.85 14.75 15.62 12.32 11.76 -1.24%
DY 0.00 5.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.90 0.94 0.93 0.97 0.97 -18.00%

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
Post a Comment