[EKOWOOD] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -99.32%
YoY- -99.72%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 18,385 16,666 20,073 29,009 29,836 31,262 37,230 -37.55%
PBT -1,289 -2,241 -3,782 191 2,014 3,868 4,702 -
Tax -467 -128 -512 -180 -352 -459 27 -
NP -1,756 -2,369 -4,294 11 1,662 3,409 4,729 -
-
NP to SH -1,751 -2,368 -4,257 11 1,624 3,402 4,682 -
-
Tax Rate - - - 94.24% 17.48% 11.87% -0.57% -
Total Cost 20,141 19,035 24,367 28,998 28,174 27,853 32,501 -27.33%
-
Net Worth 153,111 154,574 157,340 105,369 160,725 164,441 160,876 -3.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 5,719 -
Div Payout % - - - - - - 122.15% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 153,111 154,574 157,340 105,369 160,725 164,441 160,876 -3.24%
NOSH 168,365 167,943 168,063 110,000 167,422 168,415 168,210 0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -9.55% -14.21% -21.39% 0.04% 5.57% 10.90% 12.70% -
ROE -1.14% -1.53% -2.71% 0.01% 1.01% 2.07% 2.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.92 9.92 11.94 26.37 17.82 18.56 22.13 -37.58%
EPS -1.04 -1.41 -2.53 0.01 0.97 2.02 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.9094 0.9204 0.9362 0.9579 0.96 0.9764 0.9564 -3.30%
Adjusted Per Share Value based on latest NOSH - 110,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.94 9.92 11.95 17.27 17.76 18.61 22.16 -37.56%
EPS -1.04 -1.41 -2.53 0.01 0.97 2.03 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.9114 0.9201 0.9366 0.6272 0.9567 0.9788 0.9576 -3.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.35 0.50 0.33 0.51 0.70 0.81 -
P/RPS 4.21 3.53 4.19 1.25 2.86 3.77 3.66 9.79%
P/EPS -44.23 -24.82 -19.74 3,300.00 52.58 34.65 29.10 -
EY -2.26 -4.03 -5.07 0.03 1.90 2.89 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 0.51 0.38 0.53 0.34 0.53 0.72 0.85 -28.88%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 06/08/09 20/05/09 25/02/09 06/11/08 07/08/08 21/05/08 15/02/08 -
Price 0.35 0.50 0.35 0.32 0.49 0.70 0.66 -
P/RPS 3.21 5.04 2.93 1.21 2.75 3.77 2.98 5.08%
P/EPS -33.65 -35.46 -13.82 3,200.00 50.52 34.65 23.71 -
EY -2.97 -2.82 -7.24 0.03 1.98 2.89 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.15 -
P/NAPS 0.38 0.54 0.37 0.33 0.51 0.72 0.69 -32.83%

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