[EKOWOOD] QoQ TTM 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- -8.21%
YoY- -19.79%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 153,727 143,616 139,702 136,916 131,558 132,322 132,628 10.31%
PBT 19,568 17,699 15,826 13,585 14,539 17,968 20,989 -4.55%
Tax -2,060 -3,256 -2,395 -676 -485 -904 -1,566 19.99%
NP 17,508 14,443 13,431 12,909 14,054 17,064 19,423 -6.66%
-
NP to SH 17,437 14,421 13,389 12,892 14,045 17,042 19,415 -6.89%
-
Tax Rate 10.53% 18.40% 15.13% 4.98% 3.34% 5.03% 7.46% -
Total Cost 136,219 129,173 126,271 124,007 117,504 115,258 113,205 13.09%
-
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 11.39% 10.06% 9.61% 9.43% 10.68% 12.90% 14.64% -
ROE 11.86% 10.17% 9.73% 9.35% 10.50% 13.03% 15.17% -
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 91.51 85.35 83.24 81.43 78.14 78.88 78.76 10.49%
EPS 10.38 8.57 7.98 7.67 8.34 10.16 11.53 -6.74%
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 91.50 85.49 83.16 81.50 78.31 78.76 78.95 10.30%
EPS 10.38 8.58 7.97 7.67 8.36 10.14 11.56 -6.90%
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 0.83 0.81 0.93 1.11 1.34 1.33 1.46 -31.30%
P/EPS 7.32 8.05 9.65 11.74 12.59 10.34 9.97 -18.56%
EY 13.66 12.42 10.36 8.52 7.95 9.68 10.03 22.79%
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 0.93 0.96 0.86 0.97 1.25 1.32 1.47 -26.24%
P/EPS 8.19 9.57 9.03 10.30 11.75 10.24 10.06 -12.77%
EY 12.21 10.45 11.08 9.71 8.51 9.77 9.94 14.65%
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