[EKOWOOD] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 32.2%
YoY- -9.59%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 52,717 37,798 43,610 51,450 42,060 55,421 69,218 -4.43%
PBT -1,940 -2,125 -3,430 -2,334 -4,666 -6,246 -8,158 -21.27%
Tax 42 346 150 -46 -126 -110 177 -21.30%
NP -1,897 -1,778 -3,280 -2,381 -4,793 -6,357 -7,981 -21.27%
-
NP to SH -1,920 -1,752 -3,238 -2,194 -4,524 -5,604 -7,981 -21.11%
-
Tax Rate - - - - - - - -
Total Cost 54,614 39,577 46,890 53,831 46,853 61,778 77,199 -5.60%
-
Net Worth 95,844 101,161 114,699 120,073 122,836 132,579 139,460 -6.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 95,844 101,161 114,699 120,073 122,836 132,579 139,460 -6.05%
NOSH 168,000 168,461 167,517 167,959 167,970 168,120 168,146 -0.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.60% -4.71% -7.52% -4.63% -11.40% -11.47% -11.53% -
ROE -2.00% -1.73% -2.82% -1.83% -3.68% -4.23% -5.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.38 22.44 26.03 30.63 25.04 32.97 41.17 -4.42%
EPS -1.15 -1.04 -1.93 -1.31 -2.69 -3.33 -4.75 -21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5705 0.6005 0.6847 0.7149 0.7313 0.7886 0.8294 -6.04%
Adjusted Per Share Value based on latest NOSH - 168,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.38 22.50 25.96 30.63 25.04 32.99 41.20 -4.43%
EPS -1.15 -1.04 -1.93 -1.31 -2.69 -3.34 -4.75 -21.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5705 0.6021 0.6827 0.7147 0.7312 0.7892 0.8301 -6.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.20 0.22 0.275 0.24 0.19 0.16 0.20 -
P/RPS 0.64 0.98 1.06 0.78 0.76 0.49 0.49 4.54%
P/EPS -17.50 -21.15 -14.22 -18.37 -7.05 -4.80 -4.21 26.77%
EY -5.71 -4.73 -7.03 -5.44 -14.18 -20.83 -23.73 -21.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.40 0.34 0.26 0.20 0.24 6.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 18/11/15 18/11/14 19/11/13 20/11/12 17/11/11 18/11/10 -
Price 0.32 0.22 0.23 0.285 0.17 0.20 0.20 -
P/RPS 1.02 0.98 0.88 0.93 0.68 0.61 0.49 12.98%
P/EPS -28.00 -21.15 -11.90 -21.81 -6.31 -6.00 -4.21 37.09%
EY -3.57 -4.73 -8.41 -4.58 -15.84 -16.67 -23.73 -27.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.37 0.34 0.40 0.23 0.25 0.24 15.15%

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