[EKOWOOD] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 34.2%
YoY- -510.34%
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 52,150 52,717 57,600 64,532 42,920 37,798 36,384 26.98%
PBT -1,643 -1,940 -3,014 -4,804 -3,037 -2,125 -786 63.11%
Tax 90 42 154 -980 -264 346 286 -53.57%
NP -1,553 -1,897 -2,860 -5,784 -3,301 -1,778 -500 112.14%
-
NP to SH -1,566 -1,920 -2,832 -4,304 -3,252 -1,752 -464 124.17%
-
Tax Rate - - - - - - - -
Total Cost 53,703 54,614 60,460 70,316 46,221 39,577 36,884 28.31%
-
Net Worth 96,331 95,844 96,186 96,117 98,031 101,161 97,539 -0.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 96,331 95,844 96,186 96,117 98,031 101,161 97,539 -0.82%
NOSH 168,000 168,000 168,571 168,125 168,265 168,461 165,714 0.91%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.98% -3.60% -4.97% -8.96% -7.69% -4.71% -1.37% -
ROE -1.63% -2.00% -2.94% -4.48% -3.32% -1.73% -0.48% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.04 31.38 34.17 38.38 25.51 22.44 21.96 25.81%
EPS -0.93 -1.15 1.68 -2.56 -1.94 -1.04 -0.28 121.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5734 0.5705 0.5706 0.5717 0.5826 0.6005 0.5886 -1.72%
Adjusted Per Share Value based on latest NOSH - 169,999
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.04 31.38 34.29 38.41 25.55 22.50 21.66 26.97%
EPS -0.93 -1.15 -1.69 -2.56 -1.94 -1.04 -0.28 121.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5734 0.5705 0.5725 0.5721 0.5835 0.6021 0.5806 -0.82%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.36 0.20 0.195 0.20 0.205 0.22 0.195 -
P/RPS 1.16 0.64 0.57 0.52 0.80 0.98 0.89 19.22%
P/EPS -38.62 -17.50 -11.61 -7.81 -10.61 -21.15 -69.64 -32.37%
EY -2.59 -5.71 -8.62 -12.80 -9.43 -4.73 -1.44 47.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.35 0.34 0.35 0.35 0.37 0.33 53.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 29/08/16 25/05/16 25/02/16 18/11/15 25/08/15 -
Price 0.365 0.32 0.19 0.22 0.20 0.22 0.17 -
P/RPS 1.18 1.02 0.56 0.57 0.78 0.98 0.77 32.74%
P/EPS -39.16 -28.00 -11.31 -8.59 -10.35 -21.15 -60.71 -25.24%
EY -2.55 -3.57 -8.84 -11.64 -9.66 -4.73 -1.65 33.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.56 0.33 0.38 0.34 0.37 0.29 69.10%

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