[EKOWOOD] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -16.87%
YoY- -56.8%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 36,923 37,706 37,456 31,531 33,009 34,920 32,098 9.77%
PBT 4,796 5,453 4,938 2,549 2,923 3,222 5,859 -12.48%
Tax -1,037 -1,581 -348 -290 -176 129 -171 232.18%
NP 3,759 3,872 4,590 2,259 2,747 3,351 5,688 -24.10%
-
NP to SH 3,765 3,839 4,590 2,272 2,733 3,351 5,688 -24.02%
-
Tax Rate 21.62% 28.99% 7.05% 11.38% 6.02% -4.00% 2.92% -
Total Cost 33,164 33,834 32,866 29,272 30,262 31,569 26,410 16.37%
-
Net Worth 141,787 137,625 137,868 133,810 130,840 127,977 127,518 7.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 141,787 137,625 137,868 133,810 130,840 127,977 127,518 7.32%
NOSH 168,274 167,835 168,131 168,357 167,743 168,391 167,787 0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.18% 10.27% 12.25% 7.16% 8.32% 9.60% 17.72% -
ROE 2.66% 2.79% 3.33% 1.70% 2.09% 2.62% 4.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.94 22.47 22.28 18.73 19.68 20.74 19.13 9.55%
EPS 2.24 2.29 2.73 1.35 1.63 1.99 3.39 -24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8426 0.82 0.82 0.7948 0.78 0.76 0.76 7.11%
Adjusted Per Share Value based on latest NOSH - 168,357
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.98 22.44 22.30 18.77 19.65 20.79 19.11 9.76%
EPS 2.24 2.29 2.73 1.35 1.63 1.99 3.39 -24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.844 0.8192 0.8206 0.7965 0.7788 0.7618 0.759 7.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.69 0.77 0.90 1.05 1.05 1.15 1.34 -
P/RPS 3.14 3.43 4.04 5.61 5.34 5.55 7.00 -41.37%
P/EPS 30.84 33.66 32.97 77.81 64.45 57.79 39.53 -15.24%
EY 3.24 2.97 3.03 1.29 1.55 1.73 2.53 17.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 1.10 1.32 1.35 1.51 1.76 -39.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 25/08/06 29/05/06 24/02/06 25/11/05 25/08/05 01/06/05 -
Price 0.82 0.72 0.79 0.98 1.04 1.16 1.20 -
P/RPS 3.74 3.20 3.55 5.23 5.29 5.59 6.27 -29.11%
P/EPS 36.65 31.48 28.94 72.62 63.83 58.29 35.40 2.33%
EY 2.73 3.18 3.46 1.38 1.57 1.72 2.83 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.88 0.96 1.23 1.33 1.53 1.58 -27.74%

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