[EKOWOOD] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -144.93%
YoY- 3.09%
Quarter Report
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 12,829 41,891 31,545 21,319 9,925 48,756 41,566 -54.29%
PBT -396 -6,947 -3,500 -2,311 -946 -9,350 -4,685 -80.71%
Tax -17 -67 -95 -68 -38 -149 -83 -65.21%
NP -413 -7,014 -3,595 -2,379 -984 -9,499 -4,768 -80.39%
-
NP to SH -388 -6,487 -3,393 -2,224 -908 -8,596 -4,203 -79.54%
-
Tax Rate - - - - - - - -
Total Cost 13,242 48,905 35,140 23,698 10,909 58,255 46,334 -56.57%
-
Net Worth 119,942 120,093 122,836 124,661 126,043 126,891 132,579 -6.45%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 119,942 120,093 122,836 124,661 126,043 126,891 132,579 -6.45%
NOSH 168,695 168,010 167,970 168,484 168,148 167,890 168,120 0.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.22% -16.74% -11.40% -11.16% -9.91% -19.48% -11.47% -
ROE -0.32% -5.40% -2.76% -1.78% -0.72% -6.77% -3.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.60 24.93 18.78 12.65 5.90 29.04 24.72 -54.41%
EPS -0.23 -3.86 -2.02 -1.32 -0.54 -5.12 -2.50 -79.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.711 0.7148 0.7313 0.7399 0.7496 0.7558 0.7886 -6.66%
Adjusted Per Share Value based on latest NOSH - 168,717
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.64 24.94 18.78 12.69 5.91 29.02 24.74 -54.28%
EPS -0.23 -3.86 -2.02 -1.32 -0.54 -5.12 -2.50 -79.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7139 0.7148 0.7312 0.742 0.7503 0.7553 0.7892 -6.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.18 0.20 0.19 0.22 0.20 0.20 0.16 -
P/RPS 2.37 0.80 1.01 1.74 3.39 0.69 0.65 136.70%
P/EPS -78.26 -5.18 -9.41 -16.67 -37.04 -3.91 -6.40 429.96%
EY -1.28 -19.31 -10.63 -6.00 -2.70 -25.60 -15.63 -81.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.26 0.30 0.27 0.26 0.20 16.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 -
Price 0.20 0.17 0.17 0.21 0.21 0.18 0.20 -
P/RPS 2.63 0.68 0.91 1.66 3.56 0.62 0.81 119.11%
P/EPS -86.96 -4.40 -8.42 -15.91 -38.89 -3.52 -8.00 389.99%
EY -1.15 -22.71 -11.88 -6.29 -2.57 -28.44 -12.50 -79.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.23 0.28 0.28 0.24 0.25 7.84%

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