[EKOWOOD] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -85.62%
YoY- 49.38%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 52,150 42,920 43,028 49,712 41,891 48,756 65,720 -3.77%
PBT -1,643 -3,037 -6,994 -3,474 -6,947 -9,350 -9,764 -25.67%
Tax 90 -264 195 -194 -67 -149 257 -16.03%
NP -1,553 -3,301 -6,799 -3,668 -7,014 -9,499 -9,507 -26.04%
-
NP to SH -1,566 -3,252 -6,424 -3,517 -6,487 -8,596 -9,449 -25.86%
-
Tax Rate - - - - - - - -
Total Cost 53,703 46,221 49,827 53,380 48,905 58,255 75,227 -5.45%
-
Net Worth 96,331 98,031 99,416 123,068 120,093 126,891 135,430 -5.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 96,331 98,031 99,416 123,068 120,093 126,891 135,430 -5.51%
NOSH 168,000 168,265 168,131 168,241 168,010 167,890 168,131 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.98% -7.69% -15.80% -7.38% -16.74% -19.48% -14.47% -
ROE -1.63% -3.32% -6.46% -2.86% -5.40% -6.77% -6.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.04 25.51 25.59 29.55 24.93 29.04 39.09 -3.76%
EPS -0.93 -1.94 3.82 -2.09 -3.86 -5.12 -5.62 -25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5734 0.5826 0.5913 0.7315 0.7148 0.7558 0.8055 -5.50%
Adjusted Per Share Value based on latest NOSH - 168,135
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.04 25.55 25.61 29.59 24.94 29.02 39.12 -3.77%
EPS -0.93 -1.94 -3.82 -2.09 -3.86 -5.12 -5.62 -25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5734 0.5835 0.5918 0.7326 0.7148 0.7553 0.8061 -5.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.36 0.205 0.20 0.255 0.20 0.20 0.19 -
P/RPS 1.16 0.80 0.78 0.86 0.80 0.69 0.49 15.43%
P/EPS -38.62 -10.61 -5.23 -12.20 -5.18 -3.91 -3.38 50.02%
EY -2.59 -9.43 -19.10 -8.20 -19.31 -25.60 -29.58 -33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.35 0.34 0.35 0.28 0.26 0.24 17.43%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 -
Price 0.365 0.20 0.235 0.26 0.17 0.18 0.28 -
P/RPS 1.18 0.78 0.92 0.88 0.68 0.62 0.72 8.57%
P/EPS -39.16 -10.35 -6.15 -12.44 -4.40 -3.52 -4.98 40.97%
EY -2.55 -9.66 -16.26 -8.04 -22.71 -28.44 -20.07 -29.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.34 0.40 0.36 0.24 0.24 0.35 10.57%

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