[EKOWOOD] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 44.76%
YoY- 25.35%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 112,848 76,884 34,547 153,726 112,084 75,161 37,456 108.46%
PBT 15,061 10,351 5,135 19,718 15,150 10,354 4,938 110.17%
Tax -601 154 351 -2,060 -2,967 -1,930 -348 43.89%
NP 14,460 10,505 5,486 17,658 12,183 8,424 4,590 114.75%
-
NP to SH 14,480 10,527 5,504 17,587 12,149 8,384 4,590 114.94%
-
Tax Rate 3.99% -1.49% -6.84% 10.45% 19.58% 18.64% 7.05% -
Total Cost 98,388 66,379 29,061 136,068 99,901 66,737 32,866 107.57%
-
Net Worth 154,542 151,961 151,024 146,995 141,533 137,900 137,868 7.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 154,542 151,961 151,024 146,995 141,533 137,900 137,868 7.90%
NOSH 167,981 167,894 167,804 167,975 167,972 168,170 168,131 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.81% 13.66% 15.88% 11.49% 10.87% 11.21% 12.25% -
ROE 9.37% 6.93% 3.64% 11.96% 8.58% 6.08% 3.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 67.18 45.79 20.59 91.52 66.73 44.69 22.28 108.57%
EPS 8.62 6.27 3.28 10.47 7.23 4.99 2.73 115.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9051 0.90 0.8751 0.8426 0.82 0.82 7.96%
Adjusted Per Share Value based on latest NOSH - 167,981
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 67.17 45.76 20.56 91.50 66.72 44.74 22.30 108.42%
EPS 8.62 6.27 3.28 10.47 7.23 4.99 2.73 115.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9199 0.9045 0.899 0.875 0.8425 0.8208 0.8206 7.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.89 1.00 0.86 0.76 0.69 0.77 0.90 -
P/RPS 1.32 2.18 4.18 0.83 1.03 1.72 4.04 -52.52%
P/EPS 10.32 15.95 26.22 7.26 9.54 15.45 32.97 -53.86%
EY 9.69 6.27 3.81 13.78 10.48 6.47 3.03 116.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.10 0.96 0.87 0.82 0.94 1.10 -8.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 29/05/06 -
Price 0.83 0.85 0.84 0.85 0.82 0.72 0.79 -
P/RPS 1.24 1.86 4.08 0.93 1.23 1.61 3.55 -50.37%
P/EPS 9.63 13.56 25.61 8.12 11.34 14.44 28.94 -51.94%
EY 10.39 7.38 3.90 12.32 8.82 6.92 3.46 108.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 0.93 0.97 0.97 0.88 0.96 -4.20%

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