[ECOHLDS] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 46.94%
YoY- -153.47%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 8,626 9,122 10,808 8,836 7,596 7,284 7,608 8.72%
PBT 509 614 1,000 -1,036 -1,558 -2,678 -2,748 -
Tax 0 0 0 194 0 0 0 -
NP 509 614 1,000 -842 -1,558 -2,678 -2,748 -
-
NP to SH 558 666 1,080 -808 -1,522 -2,678 -2,748 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 8,117 8,508 9,808 9,678 9,154 9,962 10,356 -14.97%
-
Net Worth 16,918 16,187 16,153 14,979 0 9,144 9,487 47.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 16,918 16,187 16,153 14,979 0 9,144 9,487 47.00%
NOSH 144,482 92,499 93,103 81,454 81,571 81,646 81,785 46.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.90% 6.73% 9.25% -9.53% -20.52% -36.77% -36.12% -
ROE 3.30% 4.11% 6.69% -5.39% 0.00% -29.29% -28.97% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.97 9.86 11.61 10.85 9.31 8.92 9.30 -25.56%
EPS 0.39 0.72 1.16 -0.99 -1.24 -3.28 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1171 0.175 0.1735 0.1839 0.00 0.112 0.116 0.63%
Adjusted Per Share Value based on latest NOSH - 82,333
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.05 2.17 2.57 2.10 1.81 1.73 1.81 8.64%
EPS 0.13 0.16 0.26 -0.19 -0.36 -0.64 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0402 0.0385 0.0384 0.0356 0.00 0.0217 0.0225 47.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.12 0.17 0.20 0.19 0.12 0.17 0.43 -
P/RPS 2.01 1.72 1.72 1.75 1.29 1.91 4.62 -42.55%
P/EPS 31.03 23.61 17.24 -19.15 -6.43 -5.18 -12.80 -
EY 3.22 4.24 5.80 -5.22 -15.56 -19.29 -7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.97 1.15 1.03 0.00 1.52 3.71 -57.68%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 18/08/06 23/05/06 23/02/06 28/10/05 22/08/05 31/05/05 -
Price 0.14 0.13 0.18 0.24 0.10 0.17 0.38 -
P/RPS 2.34 1.32 1.55 2.21 1.07 1.91 4.08 -30.94%
P/EPS 36.21 18.06 15.52 -24.19 -5.36 -5.18 -11.31 -
EY 2.76 5.54 6.44 -4.13 -18.67 -19.29 -8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.74 1.04 1.31 0.00 1.52 3.28 -48.81%

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