[EKOWOOD] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 44.76%
YoY- 25.35%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 65,372 110,179 150,078 153,726 131,558 128,110 0 -
PBT -7,768 2,291 19,764 19,718 14,539 23,803 0 -
Tax -964 -1,503 -576 -2,060 -485 -2,778 0 -
NP -8,732 788 19,188 17,658 14,054 21,025 0 -
-
NP to SH -8,681 788 19,163 17,587 14,030 21,025 0 -
-
Tax Rate - 65.60% 2.91% 10.45% 3.34% 11.67% - -
Total Cost 74,104 109,391 130,890 136,068 117,504 107,085 0 -
-
Net Worth 148,387 156,799 160,594 146,995 133,539 116,451 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 5,713 - - - - -
Div Payout % - - 29.81% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 148,387 156,799 160,594 146,995 133,539 116,451 0 -
NOSH 167,840 166,808 168,038 167,975 168,016 159,521 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -13.36% 0.72% 12.79% 11.49% 10.68% 16.41% 0.00% -
ROE -5.85% 0.50% 11.93% 11.96% 10.51% 18.05% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.95 66.05 89.31 91.52 78.30 80.31 0.00 -
EPS -5.17 0.46 11.41 10.47 8.35 13.18 0.00 -
DPS 0.00 0.00 3.40 0.00 0.00 0.00 0.00 -
NAPS 0.8841 0.94 0.9557 0.8751 0.7948 0.73 8.16 -30.93%
Adjusted Per Share Value based on latest NOSH - 167,981
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.91 65.58 89.33 91.50 78.31 76.26 0.00 -
EPS -5.17 0.47 11.41 10.47 8.35 12.51 0.00 -
DPS 0.00 0.00 3.40 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.9333 0.9559 0.875 0.7949 0.6932 8.16 -30.94%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.35 0.50 0.81 0.76 1.05 1.61 0.00 -
P/RPS 0.90 0.76 0.91 0.83 1.34 2.00 0.00 -
P/EPS -6.77 105.84 7.10 7.26 12.57 12.22 0.00 -
EY -14.78 0.94 14.08 13.78 7.95 8.19 0.00 -
DY 0.00 0.00 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.85 0.87 1.32 2.21 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 15/02/08 27/02/07 24/02/06 30/03/05 - -
Price 0.39 0.35 0.66 0.85 0.98 1.35 0.00 -
P/RPS 1.00 0.53 0.74 0.93 1.25 1.68 0.00 -
P/EPS -7.54 74.09 5.79 8.12 11.74 10.24 0.00 -
EY -13.26 1.35 17.28 12.32 8.52 9.76 0.00 -
DY 0.00 0.00 5.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.69 0.97 1.23 1.85 0.00 -

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