[EKOWOOD] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -12.22%
YoY- 233.76%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 139,702 136,916 131,558 132,322 132,628 97,708 65,610 65.73%
PBT 15,826 13,585 14,539 17,968 20,989 17,777 11,922 20.84%
Tax -2,395 -676 -485 -904 -1,566 -1,704 -1,547 33.93%
NP 13,431 12,909 14,054 17,064 19,423 16,073 10,375 18.83%
-
NP to SH 13,389 12,892 14,045 17,042 19,415 16,073 10,375 18.58%
-
Tax Rate 15.13% 4.98% 3.34% 5.03% 7.46% 9.59% 12.98% -
Total Cost 126,271 124,007 117,504 115,258 113,205 81,635 55,235 73.80%
-
Net Worth 137,625 137,868 133,810 130,840 127,977 0 122,653 8.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 137,625 137,868 133,810 130,840 127,977 0 122,653 8.00%
NOSH 167,835 168,131 168,357 167,743 168,391 167,787 168,019 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.61% 9.43% 10.68% 12.90% 14.64% 16.45% 15.81% -
ROE 9.73% 9.35% 10.50% 13.03% 15.17% 0.00% 8.46% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.24 81.43 78.14 78.88 78.76 58.23 39.05 65.86%
EPS 7.98 7.67 8.34 10.16 11.53 9.58 6.17 18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.7948 0.78 0.76 0.00 0.73 8.08%
Adjusted Per Share Value based on latest NOSH - 167,743
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.16 81.50 78.31 78.76 78.95 58.16 39.05 65.75%
EPS 7.97 7.67 8.36 10.14 11.56 9.57 6.18 18.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8192 0.8206 0.7965 0.7788 0.7618 0.00 0.7301 8.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.90 1.05 1.05 1.15 1.34 1.61 -
P/RPS 0.93 1.11 1.34 1.33 1.46 2.30 4.12 -63.02%
P/EPS 9.65 11.74 12.59 10.34 9.97 13.99 26.07 -48.54%
EY 10.36 8.52 7.95 9.68 10.03 7.15 3.84 94.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.10 1.32 1.35 1.51 0.00 2.21 -43.53%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 29/05/06 24/02/06 25/11/05 25/08/05 - - -
Price 0.72 0.79 0.98 1.04 1.16 0.00 0.00 -
P/RPS 0.86 0.97 1.25 1.32 1.47 0.00 0.00 -
P/EPS 9.03 10.30 11.75 10.24 10.06 0.00 0.00 -
EY 11.08 9.71 8.51 9.77 9.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.23 1.33 1.53 0.00 0.00 -

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