[EKOWOOD] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -739.74%
YoY- -129.25%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,373 70,869 84,133 95,584 110,180 127,337 134,292 -38.03%
PBT -7,767 -8,370 -7,121 -3,818 2,291 10,775 15,294 -
Tax -966 -1,475 -1,287 -1,172 -1,503 -964 -1,540 -26.66%
NP -8,733 -9,845 -8,408 -4,990 788 9,811 13,754 -
-
NP to SH -8,681 -9,806 -8,365 -4,990 780 9,719 13,662 -
-
Tax Rate - - - - 65.60% 8.95% 10.07% -
Total Cost 74,106 80,714 92,541 100,574 109,392 117,526 120,538 -27.63%
-
Net Worth 148,721 221,822 153,111 154,574 157,340 105,369 160,725 -5.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 5,719 5,719 -
Div Payout % - - - - - 58.85% 41.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 148,721 221,822 153,111 154,574 157,340 105,369 160,725 -5.02%
NOSH 168,142 246,551 168,365 167,943 168,063 110,000 167,422 0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -13.36% -13.89% -9.99% -5.22% 0.72% 7.70% 10.24% -
ROE -5.84% -4.42% -5.46% -3.23% 0.50% 9.22% 8.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.88 28.74 49.97 56.91 65.56 115.76 80.21 -38.21%
EPS -5.16 -3.98 -4.97 -2.97 0.46 8.84 8.16 -
DPS 0.00 0.00 0.00 0.00 0.00 5.20 3.40 -
NAPS 0.8845 0.8997 0.9094 0.9204 0.9362 0.9579 0.96 -5.30%
Adjusted Per Share Value based on latest NOSH - 167,943
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.91 42.18 50.08 56.90 65.58 75.80 79.94 -38.04%
EPS -5.17 -5.84 -4.98 -2.97 0.46 5.79 8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 3.40 -
NAPS 0.8852 1.3204 0.9114 0.9201 0.9366 0.6272 0.9567 -5.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.40 0.46 0.35 0.50 0.33 0.51 -
P/RPS 0.90 1.39 0.92 0.61 0.76 0.29 0.64 25.44%
P/EPS -6.78 -10.06 -9.26 -11.78 107.73 3.73 6.25 -
EY -14.75 -9.94 -10.80 -8.49 0.93 26.77 16.00 -
DY 0.00 0.00 0.00 0.00 0.00 15.76 6.67 -
P/NAPS 0.40 0.44 0.51 0.38 0.53 0.34 0.53 -17.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 -
Price 0.39 0.34 0.35 0.50 0.35 0.32 0.49 -
P/RPS 1.00 1.18 0.70 0.88 0.53 0.28 0.61 38.90%
P/EPS -7.55 -8.55 -7.04 -16.83 75.41 3.62 6.00 -
EY -13.24 -11.70 -14.20 -5.94 1.33 27.61 16.65 -
DY 0.00 0.00 0.00 0.00 0.00 16.25 6.94 -
P/NAPS 0.44 0.38 0.38 0.54 0.37 0.33 0.51 -9.34%

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