[EKOWOOD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -91.19%
YoY- 24.53%
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 38,588 25,099 12,829 41,891 31,545 21,319 9,925 147.05%
PBT -1,751 -1,102 -396 -6,947 -3,500 -2,311 -946 50.69%
Tax -35 -28 -17 -67 -95 -68 -38 -5.33%
NP -1,786 -1,130 -413 -7,014 -3,595 -2,379 -984 48.74%
-
NP to SH -1,646 -1,010 -388 -6,487 -3,393 -2,224 -908 48.61%
-
Tax Rate - - - - - - - -
Total Cost 40,374 26,229 13,242 48,905 35,140 23,698 10,909 139.07%
-
Net Worth 120,074 119,600 119,942 120,093 122,836 124,661 126,043 -3.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 120,074 119,600 119,942 120,093 122,836 124,661 126,043 -3.17%
NOSH 167,959 168,333 168,695 168,010 167,970 168,484 168,148 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.63% -4.50% -3.22% -16.74% -11.40% -11.16% -9.91% -
ROE -1.37% -0.84% -0.32% -5.40% -2.76% -1.78% -0.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.97 14.91 7.60 24.93 18.78 12.65 5.90 147.27%
EPS -0.98 -0.60 -0.23 -3.86 -2.02 -1.32 -0.54 48.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7149 0.7105 0.711 0.7148 0.7313 0.7399 0.7496 -3.10%
Adjusted Per Share Value based on latest NOSH - 168,051
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 22.97 14.94 7.64 24.94 18.78 12.69 5.91 146.99%
EPS -0.98 -0.60 -0.23 -3.86 -2.02 -1.32 -0.54 48.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 0.7119 0.7139 0.7148 0.7312 0.742 0.7503 -3.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.24 0.195 0.18 0.20 0.19 0.22 0.20 -
P/RPS 1.04 1.31 2.37 0.80 1.01 1.74 3.39 -54.48%
P/EPS -24.49 -32.50 -78.26 -5.18 -9.41 -16.67 -37.04 -24.08%
EY -4.08 -3.08 -1.28 -19.31 -10.63 -6.00 -2.70 31.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.25 0.28 0.26 0.30 0.27 16.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 21/05/12 -
Price 0.285 0.24 0.20 0.17 0.17 0.21 0.21 -
P/RPS 1.24 1.61 2.63 0.68 0.91 1.66 3.56 -50.46%
P/EPS -29.08 -40.00 -86.96 -4.40 -8.42 -15.91 -38.89 -17.60%
EY -3.44 -2.50 -1.15 -22.71 -11.88 -6.29 -2.57 21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.28 0.24 0.23 0.28 0.28 26.81%

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