[EKOWOOD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.4%
YoY- 15.69%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,215 42,121 48,755 55,371 62,512 63,016 65,721 -30.35%
PBT -9,168 -8,714 -9,350 -8,330 -7,141 -8,853 -9,763 -4.10%
Tax -115 -97 650 840 1,174 779 256 -
NP -9,283 -8,811 -8,700 -7,490 -5,967 -8,074 -9,507 -1.57%
-
NP to SH -8,524 -7,946 -8,595 -7,688 -6,439 -8,728 -9,473 -6.80%
-
Tax Rate - - - - - - - -
Total Cost 47,498 50,932 57,455 62,861 68,479 71,090 75,228 -26.42%
-
Net Worth 124,834 126,043 126,726 131,917 134,248 134,354 135,410 -5.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 124,834 126,043 126,726 131,917 134,248 134,354 135,410 -5.28%
NOSH 168,717 168,148 167,671 167,280 167,727 167,419 168,106 0.24%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -24.29% -20.92% -17.84% -13.53% -9.55% -12.81% -14.47% -
ROE -6.83% -6.30% -6.78% -5.83% -4.80% -6.50% -7.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.65 25.05 29.08 33.10 37.27 37.64 39.09 -30.52%
EPS -5.05 -4.73 -5.13 -4.60 -3.84 -5.21 -5.64 -7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7399 0.7496 0.7558 0.7886 0.8004 0.8025 0.8055 -5.51%
Adjusted Per Share Value based on latest NOSH - 167,280
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.75 25.07 29.02 32.96 37.21 37.51 39.12 -30.35%
EPS -5.07 -4.73 -5.12 -4.58 -3.83 -5.20 -5.64 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7431 0.7503 0.7543 0.7852 0.7991 0.7997 0.806 -5.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.22 0.20 0.20 0.16 0.23 0.29 0.19 -
P/RPS 0.97 0.80 0.69 0.48 0.62 0.77 0.49 57.72%
P/EPS -4.35 -4.23 -3.90 -3.48 -5.99 -5.56 -3.37 18.56%
EY -22.96 -23.63 -25.63 -28.72 -16.69 -17.98 -29.66 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.26 0.20 0.29 0.36 0.24 16.05%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 18/05/11 23/02/11 -
Price 0.21 0.21 0.18 0.20 0.20 0.23 0.28 -
P/RPS 0.93 0.84 0.62 0.60 0.54 0.61 0.72 18.62%
P/EPS -4.16 -4.44 -3.51 -4.35 -5.21 -4.41 -4.97 -11.19%
EY -24.06 -22.50 -28.48 -22.98 -19.19 -22.67 -20.13 12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.24 0.25 0.25 0.29 0.35 -13.83%

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