[EKOWOOD] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -56.41%
YoY- -1201.65%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 41,891 48,756 65,720 65,372 110,179 150,078 153,726 -19.46%
PBT -6,947 -9,350 -9,764 -7,768 2,291 19,764 19,718 -
Tax -67 -149 257 -964 -1,503 -576 -2,060 -43.47%
NP -7,014 -9,499 -9,507 -8,732 788 19,188 17,658 -
-
NP to SH -6,487 -8,596 -9,449 -8,681 788 19,163 17,587 -
-
Tax Rate - - - - 65.60% 2.91% 10.45% -
Total Cost 48,905 58,255 75,227 74,104 109,391 130,890 136,068 -15.66%
-
Net Worth 120,093 126,891 135,430 148,387 156,799 160,594 146,995 -3.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,713 - -
Div Payout % - - - - - 29.81% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 120,093 126,891 135,430 148,387 156,799 160,594 146,995 -3.30%
NOSH 168,010 167,890 168,131 167,840 166,808 168,038 167,975 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -16.74% -19.48% -14.47% -13.36% 0.72% 12.79% 11.49% -
ROE -5.40% -6.77% -6.98% -5.85% 0.50% 11.93% 11.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.93 29.04 39.09 38.95 66.05 89.31 91.52 -19.47%
EPS -3.86 -5.12 -5.62 -5.17 0.46 11.41 10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.7148 0.7558 0.8055 0.8841 0.94 0.9557 0.8751 -3.31%
Adjusted Per Share Value based on latest NOSH - 168,142
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.94 29.02 39.12 38.91 65.58 89.33 91.50 -19.46%
EPS -3.86 -5.12 -5.62 -5.17 0.47 11.41 10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.7148 0.7553 0.8061 0.8833 0.9333 0.9559 0.875 -3.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.20 0.19 0.35 0.50 0.81 0.76 -
P/RPS 0.80 0.69 0.49 0.90 0.76 0.91 0.83 -0.61%
P/EPS -5.18 -3.91 -3.38 -6.77 105.84 7.10 7.26 -
EY -19.31 -25.60 -29.58 -14.78 0.94 14.08 13.78 -
DY 0.00 0.00 0.00 0.00 0.00 4.20 0.00 -
P/NAPS 0.28 0.26 0.24 0.40 0.53 0.85 0.87 -17.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 27/02/07 -
Price 0.17 0.18 0.28 0.39 0.35 0.66 0.85 -
P/RPS 0.68 0.62 0.72 1.00 0.53 0.74 0.93 -5.07%
P/EPS -4.40 -3.52 -4.98 -7.54 74.09 5.79 8.12 -
EY -22.71 -28.44 -20.07 -13.26 1.35 17.28 12.32 -
DY 0.00 0.00 0.00 0.00 0.00 5.15 0.00 -
P/NAPS 0.24 0.24 0.35 0.44 0.37 0.69 0.97 -20.75%

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