[EKOWOOD] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -8.65%
YoY- 51.49%
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 40,680 39,068 49,712 51,450 50,198 51,316 41,891 -1.94%
PBT -2,760 -1,612 -3,474 -2,334 -2,204 -1,584 -6,947 -46.04%
Tax 248 32 -194 -46 -56 -68 -67 -
NP -2,512 -1,580 -3,668 -2,381 -2,260 -1,652 -7,014 -49.66%
-
NP to SH -2,448 -1,476 -3,517 -2,194 -2,020 -1,552 -6,487 -47.87%
-
Tax Rate - - - - - - - -
Total Cost 43,192 40,648 53,380 53,831 52,458 52,968 48,905 -7.96%
-
Net Worth 116,866 118,197 123,068 120,073 119,600 119,942 120,093 -1.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 116,866 118,197 123,068 120,073 119,600 119,942 120,093 -1.80%
NOSH 167,671 167,727 168,241 167,959 168,333 168,695 168,010 -0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -6.18% -4.04% -7.38% -4.63% -4.50% -3.22% -16.74% -
ROE -2.09% -1.25% -2.86% -1.83% -1.69% -1.29% -5.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.26 23.29 29.55 30.63 29.82 30.42 24.93 -1.80%
EPS -1.46 -0.88 -2.09 -1.31 -1.20 -0.92 -3.86 -47.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.697 0.7047 0.7315 0.7149 0.7105 0.711 0.7148 -1.67%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.21 23.25 29.59 30.63 29.88 30.55 24.94 -1.96%
EPS -1.46 -0.88 -2.09 -1.31 -1.20 -0.92 -3.86 -47.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6956 0.7036 0.7326 0.7147 0.7119 0.7139 0.7148 -1.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.32 0.295 0.255 0.24 0.195 0.18 0.20 -
P/RPS 1.32 1.27 0.86 0.78 0.65 0.59 0.80 39.76%
P/EPS -21.92 -33.52 -12.20 -18.37 -16.25 -19.57 -5.18 162.31%
EY -4.56 -2.98 -8.20 -5.44 -6.15 -5.11 -19.31 -61.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.35 0.34 0.27 0.25 0.28 39.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 -
Price 0.30 0.31 0.26 0.285 0.24 0.20 0.17 -
P/RPS 1.24 1.33 0.88 0.93 0.80 0.66 0.68 49.42%
P/EPS -20.55 -35.23 -12.44 -21.81 -20.00 -21.74 -4.40 180.19%
EY -4.87 -2.84 -8.04 -4.58 -5.00 -4.60 -22.71 -64.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.36 0.40 0.34 0.28 0.24 47.67%

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