[EKOWOOD] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.55%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,891 38,735 38,215 42,121 48,755 55,371 62,512 -23.32%
PBT -6,947 -8,165 -9,168 -8,714 -9,350 -8,330 -7,141 -1.81%
Tax -66 -161 -115 -97 650 840 1,174 -
NP -7,013 -8,326 -9,283 -8,811 -8,700 -7,490 -5,967 11.31%
-
NP to SH -6,488 -7,786 -8,524 -7,946 -8,595 -7,688 -6,439 0.50%
-
Tax Rate - - - - - - - -
Total Cost 48,904 47,061 47,498 50,932 57,455 62,861 68,479 -20.02%
-
Net Worth 119,938 122,127 124,834 126,043 126,726 131,917 134,248 -7.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 119,938 122,127 124,834 126,043 126,726 131,917 134,248 -7.20%
NOSH 168,051 167,000 168,717 168,148 167,671 167,280 167,727 0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -16.74% -21.49% -24.29% -20.92% -17.84% -13.53% -9.55% -
ROE -5.41% -6.38% -6.83% -6.30% -6.78% -5.83% -4.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.93 23.19 22.65 25.05 29.08 33.10 37.27 -23.42%
EPS -3.86 -4.66 -5.05 -4.73 -5.13 -4.60 -3.84 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7137 0.7313 0.7399 0.7496 0.7558 0.7886 0.8004 -7.32%
Adjusted Per Share Value based on latest NOSH - 168,148
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.94 23.06 22.75 25.07 29.02 32.96 37.21 -23.31%
EPS -3.86 -4.63 -5.07 -4.73 -5.12 -4.58 -3.83 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7139 0.7269 0.7431 0.7503 0.7543 0.7852 0.7991 -7.20%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.19 0.22 0.20 0.20 0.16 0.23 -
P/RPS 0.80 0.82 0.97 0.80 0.69 0.48 0.62 18.43%
P/EPS -5.18 -4.08 -4.35 -4.23 -3.90 -3.48 -5.99 -9.19%
EY -19.30 -24.54 -22.96 -23.63 -25.63 -28.72 -16.69 10.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.27 0.26 0.20 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 -
Price 0.17 0.17 0.21 0.21 0.18 0.20 0.20 -
P/RPS 0.68 0.73 0.93 0.84 0.62 0.60 0.54 16.53%
P/EPS -4.40 -3.65 -4.16 -4.44 -3.51 -4.35 -5.21 -10.60%
EY -22.71 -27.43 -24.06 -22.50 -28.48 -22.98 -19.19 11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.28 0.28 0.24 0.25 0.25 -2.67%

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