[EKOWOOD] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.34%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 90,107 61,098 31,262 150,078 112,848 76,884 34,547 89.15%
PBT 6,073 5,883 3,868 19,764 15,061 10,351 5,135 11.80%
Tax -991 -812 -459 -576 -601 154 351 -
NP 5,082 5,071 3,409 19,188 14,460 10,505 5,486 -4.95%
-
NP to SH 5,037 5,026 3,402 19,163 14,480 10,527 5,504 -5.72%
-
Tax Rate 16.32% 13.80% 11.87% 2.91% 3.99% -1.49% -6.84% -
Total Cost 85,025 56,027 27,853 130,890 98,388 66,379 29,061 104.16%
-
Net Worth 160,831 161,369 164,441 160,594 154,542 151,961 151,024 4.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,713 - - - -
Div Payout % - - - 29.81% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 160,831 161,369 164,441 160,594 154,542 151,961 151,024 4.27%
NOSH 167,900 168,093 168,415 168,038 167,981 167,894 167,804 0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.64% 8.30% 10.90% 12.79% 12.81% 13.66% 15.88% -
ROE 3.13% 3.11% 2.07% 11.93% 9.37% 6.93% 3.64% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.67 36.35 18.56 89.31 67.18 45.79 20.59 89.07%
EPS 3.00 2.99 2.02 11.41 8.62 6.27 3.28 -5.75%
DPS 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
NAPS 0.9579 0.96 0.9764 0.9557 0.92 0.9051 0.90 4.23%
Adjusted Per Share Value based on latest NOSH - 168,210
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.64 36.37 18.61 89.33 67.17 45.76 20.56 89.18%
EPS 3.00 2.99 2.03 11.41 8.62 6.27 3.28 -5.75%
DPS 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
NAPS 0.9573 0.9605 0.9788 0.9559 0.9199 0.9045 0.899 4.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.33 0.51 0.70 0.81 0.89 1.00 0.86 -
P/RPS 0.61 1.40 3.77 0.91 1.32 2.18 4.18 -72.18%
P/EPS 11.00 17.06 34.65 7.10 10.32 15.95 26.22 -43.87%
EY 9.09 5.86 2.89 14.08 9.69 6.27 3.81 78.26%
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.34 0.53 0.72 0.85 0.97 1.10 0.96 -49.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 06/11/08 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 -
Price 0.32 0.49 0.70 0.66 0.83 0.85 0.84 -
P/RPS 0.60 1.35 3.77 0.74 1.24 1.86 4.08 -72.04%
P/EPS 10.67 16.39 34.65 5.79 9.63 13.56 25.61 -44.12%
EY 9.38 6.10 2.89 17.28 10.39 7.38 3.90 79.22%
DY 0.00 0.00 0.00 5.15 0.00 0.00 0.00 -
P/NAPS 0.33 0.51 0.72 0.69 0.90 0.94 0.93 -49.78%

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