[EKOWOOD] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -31.49%
YoY- -72.87%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 16,559 13,806 16,847 15,804 19,264 14,577 15,745 3.42%
PBT -1,582 -3,645 -1,003 -2,623 -2,492 -3,179 -1,058 30.79%
Tax 709 124 352 -406 186 -3 -368 -
NP -873 -3,521 -651 -3,029 -2,306 -3,182 -1,426 -27.92%
-
NP to SH -1,557 -3,463 -658 -3,027 -2,302 -3,132 -1,430 5.84%
-
Tax Rate - - - - - - - -
Total Cost 17,432 17,327 17,498 18,833 21,570 17,759 17,171 1.01%
-
Net Worth 134,354 135,410 139,934 138,787 143,412 148,721 221,822 -28.43%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 134,354 135,410 139,934 138,787 143,412 148,721 221,822 -28.43%
NOSH 167,419 168,106 168,717 168,166 168,029 168,142 246,551 -22.76%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -5.27% -25.50% -3.86% -19.17% -11.97% -21.83% -9.06% -
ROE -1.16% -2.56% -0.47% -2.18% -1.61% -2.11% -0.64% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.89 8.21 9.99 9.40 11.46 8.67 6.39 33.83%
EPS -0.93 -2.06 -0.39 -1.80 -1.37 -1.86 -0.85 6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8025 0.8055 0.8294 0.8253 0.8535 0.8845 0.8997 -7.34%
Adjusted Per Share Value based on latest NOSH - 168,166
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 9.86 8.22 10.03 9.41 11.47 8.68 9.37 3.45%
EPS -0.93 -2.06 -0.39 -1.80 -1.37 -1.86 -0.85 6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.806 0.8329 0.8261 0.8536 0.8852 1.3204 -28.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.29 0.19 0.20 0.30 0.40 0.35 0.40 -
P/RPS 2.93 2.31 2.00 3.19 3.49 4.04 6.26 -39.74%
P/EPS -31.18 -9.22 -51.28 -16.67 -29.20 -18.79 -68.97 -41.12%
EY -3.21 -10.84 -1.95 -6.00 -3.43 -5.32 -1.45 69.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.24 0.24 0.36 0.47 0.40 0.44 -12.53%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 23/02/11 18/11/10 26/08/10 19/05/10 25/02/10 05/11/09 -
Price 0.23 0.28 0.20 0.23 0.28 0.39 0.34 -
P/RPS 2.33 3.41 2.00 2.45 2.44 4.50 5.32 -42.35%
P/EPS -24.73 -13.59 -51.28 -12.78 -20.44 -20.94 -58.62 -43.78%
EY -4.04 -7.36 -1.95 -7.83 -4.89 -4.78 -1.71 77.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.24 0.28 0.33 0.44 0.38 -16.50%

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