[EKOWOOD] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -400.51%
YoY- -169.61%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,372 50,796 35,050 16,666 110,179 90,107 61,098 4.59%
PBT -7,768 -4,589 -3,531 -2,241 2,291 6,073 5,883 -
Tax -964 -961 -594 -128 -1,503 -991 -812 12.08%
NP -8,732 -5,550 -4,125 -2,369 788 5,082 5,071 -
-
NP to SH -8,681 -5,550 -4,120 -2,368 788 5,037 5,026 -
-
Tax Rate - - - - 65.60% 16.32% 13.80% -
Total Cost 74,104 56,346 39,175 19,035 109,391 85,025 56,027 20.43%
-
Net Worth 148,387 164,254 152,927 154,574 156,799 160,831 161,369 -5.42%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 148,387 164,254 152,927 154,574 156,799 160,831 161,369 -5.42%
NOSH 167,840 182,565 168,163 167,943 166,808 167,900 168,093 -0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -13.36% -10.93% -11.77% -14.21% 0.72% 5.64% 8.30% -
ROE -5.85% -3.38% -2.69% -1.53% 0.50% 3.13% 3.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.95 27.82 20.84 9.92 66.05 53.67 36.35 4.70%
EPS -5.17 -3.04 -2.45 -1.41 0.46 3.00 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8841 0.8997 0.9094 0.9204 0.94 0.9579 0.96 -5.32%
Adjusted Per Share Value based on latest NOSH - 167,943
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.91 30.24 20.86 9.92 65.58 53.64 36.37 4.59%
EPS -5.17 -3.30 -2.45 -1.41 0.47 3.00 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.9777 0.9103 0.9201 0.9333 0.9573 0.9605 -5.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.40 0.46 0.35 0.50 0.33 0.51 -
P/RPS 0.90 1.44 2.21 3.53 0.76 0.61 1.40 -25.45%
P/EPS -6.77 -13.16 -18.78 -24.82 105.84 11.00 17.06 -
EY -14.78 -7.60 -5.33 -4.03 0.94 9.09 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.51 0.38 0.53 0.34 0.53 -17.06%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 -
Price 0.39 0.34 0.35 0.50 0.35 0.32 0.49 -
P/RPS 1.00 1.22 1.68 5.04 0.53 0.60 1.35 -18.08%
P/EPS -7.54 -11.18 -14.29 -35.46 74.09 10.67 16.39 -
EY -13.26 -8.94 -7.00 -2.82 1.35 9.38 6.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.38 0.54 0.37 0.33 0.51 -9.34%

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