[EKOWOOD] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 25.82%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,834 44,954 46,651 49,713 48,934 45,671 44,795 -1.43%
PBT -4,297 -3,751 -3,481 -3,474 -5,198 -5,739 -6,397 -23.28%
Tax -44 -43 -169 -194 -6 -26 -45 -1.48%
NP -4,341 -3,794 -3,650 -3,668 -5,204 -5,765 -6,442 -23.11%
-
NP to SH -4,301 -3,732 -3,498 -3,517 -4,741 -5,274 -5,968 -19.60%
-
Tax Rate - - - - - - - -
Total Cost 48,175 48,748 50,301 53,381 54,138 51,436 51,237 -4.02%
-
Net Worth 114,592 116,986 118,197 119,224 119,651 119,440 119,942 -2.99%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 114,592 116,986 118,197 119,224 119,651 119,440 119,942 -2.99%
NOSH 167,361 167,843 167,727 168,514 167,368 168,108 168,695 -0.52%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -9.90% -8.44% -7.82% -7.38% -10.63% -12.62% -14.38% -
ROE -3.75% -3.19% -2.96% -2.95% -3.96% -4.42% -4.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.19 26.78 27.81 29.50 29.24 27.17 26.55 -0.90%
EPS -2.57 -2.22 -2.09 -2.09 -2.83 -3.14 -3.54 -19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6847 0.697 0.7047 0.7075 0.7149 0.7105 0.711 -2.47%
Adjusted Per Share Value based on latest NOSH - 168,514
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.09 26.76 27.77 29.59 29.13 27.19 26.66 -1.42%
EPS -2.56 -2.22 -2.08 -2.09 -2.82 -3.14 -3.55 -19.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6821 0.6963 0.7036 0.7097 0.7122 0.711 0.7139 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.275 0.32 0.295 0.255 0.24 0.195 0.18 -
P/RPS 1.05 1.19 1.06 0.86 0.82 0.72 0.68 33.55%
P/EPS -10.70 -14.39 -14.15 -12.22 -8.47 -6.22 -5.09 64.02%
EY -9.35 -6.95 -7.07 -8.18 -11.80 -16.09 -19.65 -39.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.42 0.36 0.34 0.27 0.25 36.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 22/05/14 25/02/14 19/11/13 20/08/13 20/05/13 -
Price 0.23 0.30 0.31 0.26 0.285 0.24 0.20 -
P/RPS 0.88 1.12 1.11 0.88 0.97 0.88 0.75 11.23%
P/EPS -8.95 -13.49 -14.86 -12.46 -10.06 -7.65 -5.65 35.85%
EY -11.17 -7.41 -6.73 -8.03 -9.94 -13.07 -17.69 -26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.44 0.37 0.40 0.34 0.28 13.80%

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