[EKOWOOD] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.36%
YoY- 19.91%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 37,230 35,964 42,338 34,547 41,642 36,923 37,706 -0.84%
PBT 4,702 4,710 5,216 5,135 4,456 4,796 5,453 -9.38%
Tax 27 -756 -197 351 906 -1,037 -1,581 -
NP 4,729 3,954 5,019 5,486 5,362 3,759 3,872 14.21%
-
NP to SH 4,682 3,954 5,022 5,504 5,325 3,765 3,839 14.10%
-
Tax Rate -0.57% 16.05% 3.78% -6.84% -20.33% 21.62% 28.99% -
Total Cost 32,501 32,010 37,319 29,061 36,280 33,164 33,834 -2.63%
-
Net Worth 160,876 154,794 152,020 151,024 147,000 141,787 137,625 10.93%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,719 - - - - - - -
Div Payout % 122.15% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 160,876 154,794 152,020 151,024 147,000 141,787 137,625 10.93%
NOSH 168,210 168,255 167,959 167,804 167,981 168,274 167,835 0.14%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.70% 10.99% 11.85% 15.88% 12.88% 10.18% 10.27% -
ROE 2.91% 2.55% 3.30% 3.64% 3.62% 2.66% 2.79% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.13 21.37 25.21 20.59 24.79 21.94 22.47 -1.00%
EPS 2.79 2.35 2.99 3.28 3.17 2.24 2.29 14.03%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9564 0.92 0.9051 0.90 0.8751 0.8426 0.82 10.77%
Adjusted Per Share Value based on latest NOSH - 167,804
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.16 21.41 25.20 20.56 24.79 21.98 22.44 -0.83%
EPS 2.79 2.35 2.99 3.28 3.17 2.24 2.29 14.03%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.9214 0.9049 0.899 0.875 0.844 0.8192 10.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.81 0.89 1.00 0.86 0.76 0.69 0.77 -
P/RPS 3.66 4.16 3.97 4.18 3.07 3.14 3.43 4.40%
P/EPS 29.10 37.87 33.44 26.22 23.97 30.84 33.66 -9.22%
EY 3.44 2.64 2.99 3.81 4.17 3.24 2.97 10.26%
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.97 1.10 0.96 0.87 0.82 0.94 -6.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 15/11/07 16/08/07 24/05/07 27/02/07 24/11/06 25/08/06 -
Price 0.66 0.83 0.85 0.84 0.85 0.82 0.72 -
P/RPS 2.98 3.88 3.37 4.08 3.43 3.74 3.20 -4.62%
P/EPS 23.71 35.32 28.43 25.61 26.81 36.65 31.48 -17.17%
EY 4.22 2.83 3.52 3.90 3.73 2.73 3.18 20.69%
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.90 0.94 0.93 0.97 0.97 0.88 -14.93%

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