[EKOWOOD] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 57.75%
YoY- 41.68%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,891 42,060 42,638 39,700 48,756 55,421 63,720 -24.29%
PBT -6,947 -4,666 -4,622 -3,784 -9,350 -6,246 -4,986 24.62%
Tax -67 -126 -136 -152 -149 -110 -200 -51.60%
NP -7,014 -4,793 -4,758 -3,936 -9,499 -6,357 -5,186 22.18%
-
NP to SH -6,487 -4,524 -4,448 -3,632 -8,596 -5,604 -4,590 25.80%
-
Tax Rate - - - - - - - -
Total Cost 48,905 46,853 47,396 43,636 58,255 61,778 68,906 -20.35%
-
Net Worth 120,093 122,836 124,661 126,043 126,891 132,579 134,081 -7.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 120,093 122,836 124,661 126,043 126,891 132,579 134,081 -7.05%
NOSH 168,010 167,970 168,484 168,148 167,890 168,120 167,518 0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -16.74% -11.40% -11.16% -9.91% -19.48% -11.47% -8.14% -
ROE -5.40% -3.68% -3.57% -2.88% -6.77% -4.23% -3.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.93 25.04 25.31 23.61 29.04 32.97 38.04 -24.45%
EPS -3.86 -2.69 -2.64 -2.16 -5.12 -3.33 -2.74 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7148 0.7313 0.7399 0.7496 0.7558 0.7886 0.8004 -7.23%
Adjusted Per Share Value based on latest NOSH - 168,148
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.94 25.04 25.38 23.63 29.02 32.99 37.93 -24.28%
EPS -3.86 -2.69 -2.65 -2.16 -5.12 -3.34 -2.73 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7148 0.7312 0.742 0.7503 0.7553 0.7892 0.7981 -7.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.19 0.22 0.20 0.20 0.16 0.23 -
P/RPS 0.80 0.76 0.87 0.85 0.69 0.49 0.60 21.03%
P/EPS -5.18 -7.05 -8.33 -9.26 -3.91 -4.80 -8.39 -27.38%
EY -19.31 -14.18 -12.00 -10.80 -25.60 -20.83 -11.91 37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.27 0.26 0.20 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 -
Price 0.17 0.17 0.21 0.21 0.18 0.20 0.20 -
P/RPS 0.68 0.68 0.83 0.89 0.62 0.61 0.53 17.98%
P/EPS -4.40 -6.31 -7.95 -9.72 -3.52 -6.00 -7.30 -28.53%
EY -22.71 -15.84 -12.57 -10.29 -28.44 -16.67 -13.70 39.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.28 0.28 0.24 0.25 0.25 -2.67%

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