[EKOWOOD] QoQ Quarter Result on 30-Sep-2013 [#3]

Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.25%
YoY- 45.59%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,573 9,767 11,125 13,489 12,270 12,829 10,346 1.46%
PBT -977 -403 -1,723 -648 -707 -396 -3,447 -56.95%
Tax 116 8 -159 -8 -10 -17 29 152.62%
NP -861 -395 -1,882 -656 -717 -413 -3,418 -60.21%
-
NP to SH -856 -369 -1,871 -636 -622 -388 -3,095 -57.65%
-
Tax Rate - - - - - - - -
Total Cost 11,434 10,162 13,007 14,145 12,987 13,242 13,764 -11.66%
-
Net Worth 116,986 118,197 119,224 119,651 119,440 119,942 119,938 -1.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 116,986 118,197 119,224 119,651 119,440 119,942 119,938 -1.65%
NOSH 167,843 167,727 168,514 167,368 168,108 168,695 168,051 -0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -8.14% -4.04% -16.92% -4.86% -5.84% -3.22% -33.04% -
ROE -0.73% -0.31% -1.57% -0.53% -0.52% -0.32% -2.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.30 5.82 6.60 8.06 7.30 7.60 6.16 1.51%
EPS -0.51 -0.22 -1.11 -0.38 -0.37 -0.23 -1.84 -57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.697 0.7047 0.7075 0.7149 0.7105 0.711 0.7137 -1.57%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.29 5.81 6.62 8.03 7.30 7.64 6.16 1.40%
EPS -0.51 -0.22 -1.11 -0.38 -0.37 -0.23 -1.84 -57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6963 0.7036 0.7097 0.7122 0.711 0.7139 0.7139 -1.65%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.32 0.295 0.255 0.24 0.195 0.18 0.20 -
P/RPS 5.08 5.07 3.86 2.98 2.67 2.37 3.25 34.79%
P/EPS -62.75 -134.09 -22.97 -63.16 -52.70 -78.26 -10.86 223.03%
EY -1.59 -0.75 -4.35 -1.58 -1.90 -1.28 -9.21 -69.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.36 0.34 0.27 0.25 0.28 39.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 -
Price 0.30 0.31 0.26 0.285 0.24 0.20 0.17 -
P/RPS 4.76 5.32 3.94 3.54 3.29 2.63 2.76 43.95%
P/EPS -58.82 -140.91 -23.42 -75.00 -64.86 -86.96 -9.23 244.89%
EY -1.70 -0.71 -4.27 -1.33 -1.54 -1.15 -10.83 -70.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.37 0.40 0.34 0.28 0.24 47.67%

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