[EKOWOOD] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
06-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.01%
YoY- -181.97%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 42,638 63,720 70,136 70,100 122,196 153,768 150,322 -18.92%
PBT -4,622 -4,986 -10,232 -7,062 11,766 20,702 20,708 -
Tax -136 -200 -438 -1,188 -1,624 308 -3,860 -42.71%
NP -4,758 -5,186 -10,670 -8,250 10,142 21,010 16,848 -
-
NP to SH -4,448 -4,590 -10,656 -8,240 10,052 21,054 16,768 -
-
Tax Rate - - - - 13.80% -1.49% 18.64% -
Total Cost 47,396 68,906 80,806 78,350 112,054 132,758 133,474 -15.83%
-
Net Worth 124,661 134,081 138,712 152,927 161,369 151,961 137,900 -1.66%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 124,661 134,081 138,712 152,927 161,369 151,961 137,900 -1.66%
NOSH 168,484 167,518 168,075 168,163 168,093 167,894 168,170 0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -11.16% -8.14% -15.21% -11.77% 8.30% 13.66% 11.21% -
ROE -3.57% -3.42% -7.68% -5.39% 6.23% 13.85% 12.16% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.31 38.04 41.73 41.69 72.70 91.59 89.39 -18.95%
EPS -2.64 -2.74 -6.34 -4.90 5.98 12.54 9.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7399 0.8004 0.8253 0.9094 0.96 0.9051 0.82 -1.69%
Adjusted Per Share Value based on latest NOSH - 168,365
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.38 37.93 41.75 41.73 72.74 91.53 89.48 -18.92%
EPS -2.65 -2.73 -6.34 -4.90 5.98 12.53 9.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.742 0.7981 0.8257 0.9103 0.9605 0.9045 0.8208 -1.66%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.22 0.23 0.30 0.46 0.51 1.00 0.77 -
P/RPS 0.87 0.60 0.72 1.10 0.70 1.09 0.86 0.19%
P/EPS -8.33 -8.39 -4.73 -9.39 8.53 7.97 7.72 -
EY -12.00 -11.91 -21.13 -10.65 11.73 12.54 12.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.36 0.51 0.53 1.10 0.94 -17.31%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 22/08/12 19/08/11 26/08/10 06/08/09 07/08/08 16/08/07 25/08/06 -
Price 0.21 0.20 0.23 0.35 0.49 0.85 0.72 -
P/RPS 0.83 0.53 0.55 0.84 0.67 0.93 0.81 0.40%
P/EPS -7.95 -7.30 -3.63 -7.14 8.19 6.78 7.22 -
EY -12.57 -13.70 -27.57 -14.00 12.20 14.75 13.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.28 0.38 0.51 0.94 0.88 -17.36%

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