[EKOWOOD] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.3%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 122,196 125,048 150,078 150,464 153,768 138,188 153,726 -14.20%
PBT 11,766 15,472 19,764 20,081 20,702 20,540 19,718 -29.14%
Tax -1,624 -1,836 -576 -801 308 1,404 -2,060 -14.67%
NP 10,142 13,636 19,188 19,280 21,010 21,944 17,658 -30.92%
-
NP to SH 10,052 13,608 19,163 19,306 21,054 22,016 17,587 -31.15%
-
Tax Rate 13.80% 11.87% 2.91% 3.99% -1.49% -6.84% 10.45% -
Total Cost 112,054 111,412 130,890 131,184 132,758 116,244 136,068 -12.15%
-
Net Worth 161,369 164,441 160,594 154,542 151,961 151,024 146,995 6.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,713 - - - - -
Div Payout % - - 29.81% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 161,369 164,441 160,594 154,542 151,961 151,024 146,995 6.42%
NOSH 168,093 168,415 168,038 167,981 167,894 167,804 167,975 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.30% 10.90% 12.79% 12.81% 13.66% 15.88% 11.49% -
ROE 6.23% 8.28% 11.93% 12.49% 13.85% 14.58% 11.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.70 74.25 89.31 89.57 91.59 82.35 91.52 -14.24%
EPS 5.98 8.08 11.41 11.49 12.54 13.12 10.47 -31.18%
DPS 0.00 0.00 3.40 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.9764 0.9557 0.92 0.9051 0.90 0.8751 6.37%
Adjusted Per Share Value based on latest NOSH - 168,255
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.74 74.43 89.33 89.56 91.53 82.25 91.50 -14.19%
EPS 5.98 8.10 11.41 11.49 12.53 13.10 10.47 -31.18%
DPS 0.00 0.00 3.40 0.00 0.00 0.00 0.00 -
NAPS 0.9605 0.9788 0.9559 0.9199 0.9045 0.899 0.875 6.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.51 0.70 0.81 0.89 1.00 0.86 0.76 -
P/RPS 0.70 0.94 0.91 0.99 1.09 1.04 0.83 -10.74%
P/EPS 8.53 8.66 7.10 7.74 7.97 6.55 7.26 11.35%
EY 11.73 11.54 14.08 12.91 12.54 15.26 13.78 -10.19%
DY 0.00 0.00 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.72 0.85 0.97 1.10 0.96 0.87 -28.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 21/05/08 15/02/08 15/11/07 16/08/07 24/05/07 27/02/07 -
Price 0.49 0.70 0.66 0.83 0.85 0.84 0.85 -
P/RPS 0.67 0.94 0.74 0.93 0.93 1.02 0.93 -19.65%
P/EPS 8.19 8.66 5.79 7.22 6.78 6.40 8.12 0.57%
EY 12.20 11.54 17.28 13.85 14.75 15.62 12.32 -0.65%
DY 0.00 0.00 5.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.72 0.69 0.90 0.94 0.93 0.97 -34.88%

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