[EKOWOOD] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 44.91%
YoY- 3.32%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 76,884 34,547 153,726 112,084 75,161 37,456 131,558 -30.16%
PBT 10,351 5,135 19,718 15,150 10,354 4,938 14,539 -20.31%
Tax 154 351 -2,060 -2,967 -1,930 -348 -485 -
NP 10,505 5,486 17,658 12,183 8,424 4,590 14,054 -17.68%
-
NP to SH 10,527 5,504 17,587 12,149 8,384 4,590 14,030 -17.47%
-
Tax Rate -1.49% -6.84% 10.45% 19.58% 18.64% 7.05% 3.34% -
Total Cost 66,379 29,061 136,068 99,901 66,737 32,866 117,504 -31.73%
-
Net Worth 151,961 151,024 146,995 141,533 137,900 137,868 133,539 9.02%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,961 151,024 146,995 141,533 137,900 137,868 133,539 9.02%
NOSH 167,894 167,804 167,975 167,972 168,170 168,131 168,016 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.66% 15.88% 11.49% 10.87% 11.21% 12.25% 10.68% -
ROE 6.93% 3.64% 11.96% 8.58% 6.08% 3.33% 10.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.79 20.59 91.52 66.73 44.69 22.28 78.30 -30.13%
EPS 6.27 3.28 10.47 7.23 4.99 2.73 8.35 -17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9051 0.90 0.8751 0.8426 0.82 0.82 0.7948 9.07%
Adjusted Per Share Value based on latest NOSH - 168,274
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.76 20.56 91.50 66.72 44.74 22.30 78.31 -30.17%
EPS 6.27 3.28 10.47 7.23 4.99 2.73 8.35 -17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9045 0.899 0.875 0.8425 0.8208 0.8206 0.7949 9.01%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.00 0.86 0.76 0.69 0.77 0.90 1.05 -
P/RPS 2.18 4.18 0.83 1.03 1.72 4.04 1.34 38.44%
P/EPS 15.95 26.22 7.26 9.54 15.45 32.97 12.57 17.25%
EY 6.27 3.81 13.78 10.48 6.47 3.03 7.95 -14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.96 0.87 0.82 0.94 1.10 1.32 -11.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 29/05/06 24/02/06 -
Price 0.85 0.84 0.85 0.82 0.72 0.79 0.98 -
P/RPS 1.86 4.08 0.93 1.23 1.61 3.55 1.25 30.43%
P/EPS 13.56 25.61 8.12 11.34 14.44 28.94 11.74 10.11%
EY 7.38 3.90 12.32 8.82 6.92 3.46 8.52 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.93 0.97 0.97 0.88 0.96 1.23 -16.45%

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