[EKOWOOD] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -68.7%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,078 112,848 76,884 34,547 153,726 112,084 75,161 58.36%
PBT 19,764 15,061 10,351 5,135 19,718 15,150 10,354 53.69%
Tax -576 -601 154 351 -2,060 -2,967 -1,930 -55.24%
NP 19,188 14,460 10,505 5,486 17,658 12,183 8,424 72.85%
-
NP to SH 19,163 14,480 10,527 5,504 17,587 12,149 8,384 73.25%
-
Tax Rate 2.91% 3.99% -1.49% -6.84% 10.45% 19.58% 18.64% -
Total Cost 130,890 98,388 66,379 29,061 136,068 99,901 66,737 56.49%
-
Net Worth 160,594 154,542 151,961 151,024 146,995 141,533 137,900 10.65%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,713 - - - - - - -
Div Payout % 29.81% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,594 154,542 151,961 151,024 146,995 141,533 137,900 10.65%
NOSH 168,038 167,981 167,894 167,804 167,975 167,972 168,170 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.79% 12.81% 13.66% 15.88% 11.49% 10.87% 11.21% -
ROE 11.93% 9.37% 6.93% 3.64% 11.96% 8.58% 6.08% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.31 67.18 45.79 20.59 91.52 66.73 44.69 58.45%
EPS 11.41 8.62 6.27 3.28 10.47 7.23 4.99 73.30%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9557 0.92 0.9051 0.90 0.8751 0.8426 0.82 10.71%
Adjusted Per Share Value based on latest NOSH - 167,804
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.33 67.17 45.76 20.56 91.50 66.72 44.74 58.36%
EPS 11.41 8.62 6.27 3.28 10.47 7.23 4.99 73.30%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9559 0.9199 0.9045 0.899 0.875 0.8425 0.8208 10.66%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.81 0.89 1.00 0.86 0.76 0.69 0.77 -
P/RPS 0.91 1.32 2.18 4.18 0.83 1.03 1.72 -34.50%
P/EPS 7.10 10.32 15.95 26.22 7.26 9.54 15.45 -40.36%
EY 14.08 9.69 6.27 3.81 13.78 10.48 6.47 67.69%
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.97 1.10 0.96 0.87 0.82 0.94 -6.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 -
Price 0.66 0.83 0.85 0.84 0.85 0.82 0.72 -
P/RPS 0.74 1.24 1.86 4.08 0.93 1.23 1.61 -40.35%
P/EPS 5.79 9.63 13.56 25.61 8.12 11.34 14.44 -45.53%
EY 17.28 10.39 7.38 3.90 12.32 8.82 6.92 83.75%
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.94 0.93 0.97 0.97 0.88 -14.93%

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