[EKOWOOD] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 102.02%
YoY- -19.3%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 41,642 36,923 37,706 37,456 31,531 33,009 34,920 12.41%
PBT 4,456 4,796 5,453 4,938 2,549 2,923 3,222 24.05%
Tax 906 -1,037 -1,581 -348 -290 -176 129 265.44%
NP 5,362 3,759 3,872 4,590 2,259 2,747 3,351 36.68%
-
NP to SH 5,325 3,765 3,839 4,590 2,272 2,733 3,351 36.05%
-
Tax Rate -20.33% 21.62% 28.99% 7.05% 11.38% 6.02% -4.00% -
Total Cost 36,280 33,164 33,834 32,866 29,272 30,262 31,569 9.68%
-
Net Worth 147,000 141,787 137,625 137,868 133,810 130,840 127,977 9.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 147,000 141,787 137,625 137,868 133,810 130,840 127,977 9.65%
NOSH 167,981 168,274 167,835 168,131 168,357 167,743 168,391 -0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.88% 10.18% 10.27% 12.25% 7.16% 8.32% 9.60% -
ROE 3.62% 2.66% 2.79% 3.33% 1.70% 2.09% 2.62% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.79 21.94 22.47 22.28 18.73 19.68 20.74 12.59%
EPS 3.17 2.24 2.29 2.73 1.35 1.63 1.99 36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8751 0.8426 0.82 0.82 0.7948 0.78 0.76 9.82%
Adjusted Per Share Value based on latest NOSH - 168,131
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.79 21.98 22.44 22.30 18.77 19.65 20.79 12.41%
EPS 3.17 2.24 2.29 2.73 1.35 1.63 1.99 36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.844 0.8192 0.8206 0.7965 0.7788 0.7618 9.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.76 0.69 0.77 0.90 1.05 1.05 1.15 -
P/RPS 3.07 3.14 3.43 4.04 5.61 5.34 5.55 -32.54%
P/EPS 23.97 30.84 33.66 32.97 77.81 64.45 57.79 -44.29%
EY 4.17 3.24 2.97 3.03 1.29 1.55 1.73 79.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.94 1.10 1.32 1.35 1.51 -30.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 25/08/06 29/05/06 24/02/06 25/11/05 25/08/05 -
Price 0.85 0.82 0.72 0.79 0.98 1.04 1.16 -
P/RPS 3.43 3.74 3.20 3.55 5.23 5.29 5.59 -27.72%
P/EPS 26.81 36.65 31.48 28.94 72.62 63.83 58.29 -40.33%
EY 3.73 2.73 3.18 3.46 1.38 1.57 1.72 67.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 0.88 0.96 1.23 1.33 1.53 -26.13%

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