[EKOWOOD] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 89.44%
YoY- 41.68%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 41,891 31,545 21,319 9,925 48,756 41,566 31,860 19.91%
PBT -6,947 -3,500 -2,311 -946 -9,350 -4,685 -2,493 97.40%
Tax -67 -95 -68 -38 -149 -83 -100 -23.33%
NP -7,014 -3,595 -2,379 -984 -9,499 -4,768 -2,593 93.55%
-
NP to SH -6,487 -3,393 -2,224 -908 -8,596 -4,203 -2,295 99.28%
-
Tax Rate - - - - - - - -
Total Cost 48,905 35,140 23,698 10,909 58,255 46,334 34,453 26.17%
-
Net Worth 120,093 122,836 124,661 126,043 126,891 132,579 134,081 -7.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 120,093 122,836 124,661 126,043 126,891 132,579 134,081 -7.05%
NOSH 168,010 167,970 168,484 168,148 167,890 168,120 167,518 0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -16.74% -11.40% -11.16% -9.91% -19.48% -11.47% -8.14% -
ROE -5.40% -2.76% -1.78% -0.72% -6.77% -3.17% -1.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.93 18.78 12.65 5.90 29.04 24.72 19.02 19.66%
EPS -3.86 -2.02 -1.32 -0.54 -5.12 -2.50 -1.37 98.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7148 0.7313 0.7399 0.7496 0.7558 0.7886 0.8004 -7.23%
Adjusted Per Share Value based on latest NOSH - 168,148
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.94 18.78 12.69 5.91 29.02 24.74 18.96 19.95%
EPS -3.86 -2.02 -1.32 -0.54 -5.12 -2.50 -1.37 98.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7148 0.7312 0.742 0.7503 0.7553 0.7892 0.7981 -7.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.19 0.22 0.20 0.20 0.16 0.23 -
P/RPS 0.80 1.01 1.74 3.39 0.69 0.65 1.21 -24.01%
P/EPS -5.18 -9.41 -16.67 -37.04 -3.91 -6.40 -16.79 -54.17%
EY -19.31 -10.63 -6.00 -2.70 -25.60 -15.63 -5.96 118.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.30 0.27 0.26 0.20 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 22/08/12 21/05/12 22/02/12 17/11/11 19/08/11 -
Price 0.17 0.17 0.21 0.21 0.18 0.20 0.20 -
P/RPS 0.68 0.91 1.66 3.56 0.62 0.81 1.05 -25.04%
P/EPS -4.40 -8.42 -15.91 -38.89 -3.52 -8.00 -14.60 -54.88%
EY -22.71 -11.88 -6.29 -2.57 -28.44 -12.50 -6.85 121.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.28 0.28 0.24 0.25 0.25 -2.67%

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