[EKOWOOD] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 134,036 128,392 128,110 126,936 0 0 0 -
PBT 18,162 23,436 23,803 23,756 0 0 0 -
Tax -84 -684 -2,778 -2,734 0 0 0 -
NP 18,078 22,752 21,025 21,021 0 0 0 -
-
NP to SH 18,078 22,752 21,025 21,021 0 0 0 -
-
Tax Rate 0.46% 2.92% 11.67% 11.51% - - - -
Total Cost 115,958 105,640 107,085 105,914 0 0 0 -
-
Net Worth 127,688 127,518 116,451 107,220 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 127,688 127,518 116,451 107,220 0 0 0 -
NOSH 168,011 167,787 159,521 151,015 0 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.49% 17.72% 16.41% 16.56% 0.00% 0.00% 0.00% -
ROE 14.16% 17.84% 18.05% 19.61% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 79.78 76.52 80.31 84.06 0.00 0.00 0.00 -
EPS 10.76 13.56 13.18 13.92 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.73 0.71 0.00 0.00 8.16 -79.48%
Adjusted Per Share Value based on latest NOSH - 167,960
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 79.78 76.42 76.26 75.56 0.00 0.00 0.00 -
EPS 10.76 13.54 12.51 12.51 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7601 0.759 0.6932 0.6382 0.00 0.00 8.16 -79.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 - - - - -
Price 1.15 1.34 1.61 0.00 0.00 0.00 0.00 -
P/RPS 1.44 1.75 2.00 0.00 0.00 0.00 0.00 -
P/EPS 10.69 9.88 12.22 0.00 0.00 0.00 0.00 -
EY 9.36 10.12 8.19 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.76 2.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 01/06/05 30/03/05 29/11/04 - - - -
Price 1.16 1.20 1.35 1.39 0.00 0.00 0.00 -
P/RPS 1.45 1.57 1.68 1.65 0.00 0.00 0.00 -
P/EPS 10.78 8.85 10.24 9.99 0.00 0.00 0.00 -
EY 9.28 11.30 9.76 10.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.58 1.85 1.96 0.00 0.00 0.00 -

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