[EKOWOOD] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 38.75%
YoY- 49.39%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 54,109 53,528 48,906 42,920 38,668 40,880 43,408 15.77%
PBT -2,897 -4,151 -4,053 -3,037 -6,015 -6,008 -6,777 -43.16%
Tax -862 -700 -534 -799 -194 -319 -321 92.85%
NP -3,759 -4,851 -4,587 -3,836 -6,209 -6,327 -7,098 -34.46%
-
NP to SH -3,378 -4,436 -4,184 -3,252 -5,309 -5,432 -6,200 -33.21%
-
Tax Rate - - - - - - - -
Total Cost 57,868 58,379 53,493 46,756 44,877 47,207 50,506 9.46%
-
Net Worth 95,844 97,001 96,117 97,955 101,522 103,593 93,391 1.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 95,844 97,001 96,117 97,955 101,522 103,593 93,391 1.73%
NOSH 168,000 169,999 168,125 168,135 169,062 175,999 159,999 3.29%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.95% -9.06% -9.38% -8.94% -16.06% -15.48% -16.35% -
ROE -3.52% -4.57% -4.35% -3.32% -5.23% -5.24% -6.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.21 31.49 29.09 25.53 22.87 23.23 27.13 12.08%
EPS -2.01 -2.61 -2.49 -1.93 -3.14 -3.09 -3.88 -35.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5705 0.5706 0.5717 0.5826 0.6005 0.5886 0.5837 -1.50%
Adjusted Per Share Value based on latest NOSH - 168,135
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.21 31.86 29.11 25.55 23.02 24.33 25.84 15.77%
EPS -2.01 -2.64 -2.49 -1.94 -3.16 -3.23 -3.69 -33.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5705 0.5774 0.5721 0.5831 0.6043 0.6166 0.5559 1.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.20 0.195 0.20 0.205 0.22 0.195 0.255 -
P/RPS 0.62 0.62 0.69 0.80 0.96 0.84 0.94 -24.17%
P/EPS -9.95 -7.47 -8.04 -10.60 -7.01 -6.32 -6.58 31.64%
EY -10.05 -13.38 -12.44 -9.43 -14.27 -15.83 -15.20 -24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.35 0.37 0.33 0.44 -14.11%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 25/05/16 25/02/16 18/11/15 25/08/15 20/05/15 -
Price 0.32 0.19 0.22 0.20 0.22 0.17 0.235 -
P/RPS 0.99 0.60 0.76 0.78 0.96 0.73 0.87 8.97%
P/EPS -15.91 -7.28 -8.84 -10.34 -7.01 -5.51 -6.06 89.97%
EY -6.28 -13.73 -11.31 -9.67 -14.27 -18.16 -16.49 -47.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.38 0.34 0.37 0.29 0.40 25.06%

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