[EKOWOOD] YoY TTM 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- 11.47%
YoY- -1212.95%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM 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 48,755 65,721 65,373 110,180 150,079 153,727 -19.46%
PBT -6,947 -9,350 -9,763 -7,767 2,291 19,763 19,568 -
Tax -66 650 256 -966 -1,503 -575 -2,060 -43.61%
NP -7,013 -8,700 -9,507 -8,733 788 19,188 17,508 -
-
NP to SH -6,488 -8,595 -9,473 -8,681 780 19,162 17,437 -
-
Tax Rate - - - - 65.60% 2.91% 10.53% -
Total Cost 48,904 57,455 75,228 74,106 109,392 130,891 136,219 -15.68%
-
Net Worth 119,938 126,726 135,410 148,721 157,340 160,876 147,000 -3.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 5,719 - -
Div Payout % - - - - - 29.85% - -
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 119,938 126,726 135,410 148,721 157,340 160,876 147,000 -3.33%
NOSH 168,051 167,671 168,106 168,142 168,063 168,210 167,981 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% -17.84% -14.47% -13.36% 0.72% 12.79% 11.39% -
ROE -5.41% -6.78% -7.00% -5.84% 0.50% 11.91% 11.86% -
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 29.08 39.09 38.88 65.56 89.22 91.51 -19.46%
EPS -3.86 -5.13 -5.64 -5.16 0.46 11.39 10.38 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.7137 0.7558 0.8055 0.8845 0.9362 0.9564 0.8751 -3.33%
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 -5.64 -5.17 0.46 11.41 10.38 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.7139 0.7543 0.806 0.8852 0.9366 0.9576 0.875 -3.33%
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 -3.90 -3.37 -6.78 107.73 7.11 7.32 -
EY -19.30 -25.63 -29.66 -14.75 0.93 14.06 13.66 -
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 -3.51 -4.97 -7.55 75.41 5.79 8.19 -
EY -22.71 -28.48 -20.13 -13.24 1.33 17.26 12.21 -
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