[EKOWOOD] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -57.85%
YoY- -8.85%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 49,712 41,891 48,756 65,720 65,372 110,179 150,078 -16.80%
PBT -3,474 -6,947 -9,350 -9,764 -7,768 2,291 19,764 -
Tax -194 -67 -149 257 -964 -1,503 -576 -16.57%
NP -3,668 -7,014 -9,499 -9,507 -8,732 788 19,188 -
-
NP to SH -3,517 -6,487 -8,596 -9,449 -8,681 788 19,163 -
-
Tax Rate - - - - - 65.60% 2.91% -
Total Cost 53,380 48,905 58,255 75,227 74,104 109,391 130,890 -13.87%
-
Net Worth 123,068 120,093 126,891 135,430 148,387 156,799 160,594 -4.33%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 5,713 -
Div Payout % - - - - - - 29.81% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 123,068 120,093 126,891 135,430 148,387 156,799 160,594 -4.33%
NOSH 168,241 168,010 167,890 168,131 167,840 166,808 168,038 0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -7.38% -16.74% -19.48% -14.47% -13.36% 0.72% 12.79% -
ROE -2.86% -5.40% -6.77% -6.98% -5.85% 0.50% 11.93% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.55 24.93 29.04 39.09 38.95 66.05 89.31 -16.82%
EPS -2.09 -3.86 -5.12 -5.62 -5.17 0.46 11.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.7315 0.7148 0.7558 0.8055 0.8841 0.94 0.9557 -4.35%
Adjusted Per Share Value based on latest NOSH - 168,106
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 29.59 24.94 29.02 39.12 38.91 65.58 89.33 -16.80%
EPS -2.09 -3.86 -5.12 -5.62 -5.17 0.47 11.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.7326 0.7148 0.7553 0.8061 0.8833 0.9333 0.9559 -4.33%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.255 0.20 0.20 0.19 0.35 0.50 0.81 -
P/RPS 0.86 0.80 0.69 0.49 0.90 0.76 0.91 -0.93%
P/EPS -12.20 -5.18 -3.91 -3.38 -6.77 105.84 7.10 -
EY -8.20 -19.31 -25.60 -29.58 -14.78 0.94 14.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 0.35 0.28 0.26 0.24 0.40 0.53 0.85 -13.73%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 -
Price 0.26 0.17 0.18 0.28 0.39 0.35 0.66 -
P/RPS 0.88 0.68 0.62 0.72 1.00 0.53 0.74 2.92%
P/EPS -12.44 -4.40 -3.52 -4.98 -7.54 74.09 5.79 -
EY -8.04 -22.71 -28.44 -20.07 -13.26 1.35 17.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.15 -
P/NAPS 0.36 0.24 0.24 0.35 0.44 0.37 0.69 -10.26%

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