[EKOWOOD] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 91.03%
YoY- 60.98%
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 42,920 37,798 36,384 40,588 43,028 43,610 40,680 3.62%
PBT -3,037 -2,125 -786 -740 -6,994 -3,430 -2,760 6.56%
Tax -264 346 286 -2,040 195 150 248 -
NP -3,301 -1,778 -500 -2,780 -6,799 -3,280 -2,512 19.91%
-
NP to SH -3,252 -1,752 -464 -576 -6,424 -3,238 -2,448 20.78%
-
Tax Rate - - - - - - - -
Total Cost 46,221 39,577 36,884 43,368 49,827 46,890 43,192 4.60%
-
Net Worth 98,031 101,161 97,539 93,391 99,416 114,699 116,866 -11.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 98,031 101,161 97,539 93,391 99,416 114,699 116,866 -11.02%
NOSH 168,265 168,461 165,714 159,999 168,131 167,517 167,671 0.23%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -7.69% -4.71% -1.37% -6.85% -15.80% -7.52% -6.18% -
ROE -3.32% -1.73% -0.48% -0.62% -6.46% -2.82% -2.09% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.51 22.44 21.96 25.37 25.59 26.03 24.26 3.39%
EPS -1.94 -1.04 -0.28 -0.36 3.82 -1.93 -1.46 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5826 0.6005 0.5886 0.5837 0.5913 0.6847 0.697 -11.23%
Adjusted Per Share Value based on latest NOSH - 159,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.55 22.50 21.66 24.16 25.61 25.96 24.21 3.64%
EPS -1.94 -1.04 -0.28 -0.34 -3.82 -1.93 -1.46 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5835 0.6021 0.5806 0.5559 0.5918 0.6827 0.6956 -11.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.205 0.22 0.195 0.255 0.20 0.275 0.32 -
P/RPS 0.80 0.98 0.89 1.01 0.78 1.06 1.32 -28.31%
P/EPS -10.61 -21.15 -69.64 -70.83 -5.23 -14.22 -21.92 -38.27%
EY -9.43 -4.73 -1.44 -1.41 -19.10 -7.03 -4.56 62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.33 0.44 0.34 0.40 0.46 -16.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 25/08/15 20/05/15 24/02/15 18/11/14 26/08/14 -
Price 0.20 0.22 0.17 0.235 0.235 0.23 0.30 -
P/RPS 0.78 0.98 0.77 0.93 0.92 0.88 1.24 -26.52%
P/EPS -10.35 -21.15 -60.71 -65.28 -6.15 -11.90 -20.55 -36.61%
EY -9.66 -4.73 -1.65 -1.53 -16.26 -8.41 -4.87 57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.29 0.40 0.40 0.34 0.43 -14.45%

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