[EKOWOOD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -33.19%
YoY- -65.21%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 70,100 66,664 110,179 120,142 122,196 125,048 150,078 -39.82%
PBT -7,062 -8,964 2,291 8,097 11,766 15,472 19,764 -
Tax -1,188 -512 -1,503 -1,321 -1,624 -1,836 -576 62.10%
NP -8,250 -9,476 788 6,776 10,142 13,636 19,188 -
-
NP to SH -8,240 -9,472 788 6,716 10,052 13,608 19,163 -
-
Tax Rate - - 65.60% 16.31% 13.80% 11.87% 2.91% -
Total Cost 78,350 76,140 109,391 113,366 112,054 111,412 130,890 -28.99%
-
Net Worth 152,927 154,574 156,799 160,831 161,369 164,441 160,594 -3.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 5,713 -
Div Payout % - - - - - - 29.81% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 152,927 154,574 156,799 160,831 161,369 164,441 160,594 -3.21%
NOSH 168,163 167,943 166,808 167,900 168,093 168,415 168,038 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -11.77% -14.21% 0.72% 5.64% 8.30% 10.90% 12.79% -
ROE -5.39% -6.13% 0.50% 4.18% 6.23% 8.28% 11.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.69 39.69 66.05 71.56 72.70 74.25 89.31 -39.85%
EPS -4.90 -5.64 0.46 4.00 5.98 8.08 11.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.9094 0.9204 0.94 0.9579 0.96 0.9764 0.9557 -3.25%
Adjusted Per Share Value based on latest NOSH - 110,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.73 39.68 65.58 71.51 72.74 74.43 89.33 -39.82%
EPS -4.90 -5.64 0.47 4.00 5.98 8.10 11.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.9103 0.9201 0.9333 0.9573 0.9605 0.9788 0.9559 -3.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.35 0.50 0.33 0.51 0.70 0.81 -
P/RPS 1.10 0.88 0.76 0.46 0.70 0.94 0.91 13.48%
P/EPS -9.39 -6.21 105.84 8.25 8.53 8.66 7.10 -
EY -10.65 -16.11 0.94 12.12 11.73 11.54 14.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 0.51 0.38 0.53 0.34 0.53 0.72 0.85 -28.88%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 -
Price 0.35 0.50 0.35 0.32 0.49 0.70 0.66 -
P/RPS 0.84 1.26 0.53 0.45 0.67 0.94 0.74 8.82%
P/EPS -7.14 -8.87 74.09 8.00 8.19 8.66 5.79 -
EY -14.00 -11.28 1.35 12.50 12.20 11.54 17.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.15 -
P/NAPS 0.38 0.54 0.37 0.33 0.51 0.72 0.69 -32.83%

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