[EKOWOOD] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -28.86%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 84,133 95,584 110,180 127,337 134,292 146,794 150,079 -32.03%
PBT -7,121 -3,818 2,291 10,775 15,294 18,496 19,763 -
Tax -1,287 -1,172 -1,503 -964 -1,540 -1,385 -575 71.19%
NP -8,408 -4,990 788 9,811 13,754 17,111 19,188 -
-
NP to SH -8,365 -4,990 780 9,719 13,662 17,060 19,162 -
-
Tax Rate - - 65.60% 8.95% 10.07% 7.49% 2.91% -
Total Cost 92,541 100,574 109,392 117,526 120,538 129,683 130,891 -20.65%
-
Net Worth 153,111 154,574 157,340 105,369 160,725 164,441 160,876 -3.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 5,719 5,719 5,719 5,719 -
Div Payout % - - - 58.85% 41.86% 33.52% 29.85% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 153,111 154,574 157,340 105,369 160,725 164,441 160,876 -3.24%
NOSH 168,365 167,943 168,063 110,000 167,422 168,415 168,210 0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -9.99% -5.22% 0.72% 7.70% 10.24% 11.66% 12.79% -
ROE -5.46% -3.23% 0.50% 9.22% 8.50% 10.37% 11.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 49.97 56.91 65.56 115.76 80.21 87.16 89.22 -32.07%
EPS -4.97 -2.97 0.46 8.84 8.16 10.13 11.39 -
DPS 0.00 0.00 0.00 5.20 3.40 3.40 3.40 -
NAPS 0.9094 0.9204 0.9362 0.9579 0.96 0.9764 0.9564 -3.30%
Adjusted Per Share Value based on latest NOSH - 110,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 50.08 56.90 65.58 75.80 79.94 87.38 89.33 -32.03%
EPS -4.98 -2.97 0.46 5.79 8.13 10.15 11.41 -
DPS 0.00 0.00 0.00 3.40 3.40 3.40 3.40 -
NAPS 0.9114 0.9201 0.9366 0.6272 0.9567 0.9788 0.9576 -3.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.35 0.50 0.33 0.51 0.70 0.81 -
P/RPS 0.92 0.61 0.76 0.29 0.64 0.80 0.91 0.73%
P/EPS -9.26 -11.78 107.73 3.73 6.25 6.91 7.11 -
EY -10.80 -8.49 0.93 26.77 16.00 14.47 14.06 -
DY 0.00 0.00 0.00 15.76 6.67 4.86 4.20 -
P/NAPS 0.51 0.38 0.53 0.34 0.53 0.72 0.85 -28.88%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 -
Price 0.35 0.50 0.35 0.32 0.49 0.70 0.66 -
P/RPS 0.70 0.88 0.53 0.28 0.61 0.80 0.74 -3.64%
P/EPS -7.04 -16.83 75.41 3.62 6.00 6.91 5.79 -
EY -14.20 -5.94 1.33 27.61 16.65 14.47 17.26 -
DY 0.00 0.00 0.00 16.25 6.94 4.86 5.15 -
P/NAPS 0.38 0.54 0.37 0.33 0.51 0.72 0.69 -32.83%

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