[EKOWOOD] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.01%
YoY- 24.89%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 49,713 48,934 45,671 44,795 41,891 38,735 38,215 19.11%
PBT -3,474 -5,198 -5,739 -6,397 -6,947 -8,165 -9,168 -47.54%
Tax -194 -6 -26 -45 -66 -161 -115 41.57%
NP -3,668 -5,204 -5,765 -6,442 -7,013 -8,326 -9,283 -46.06%
-
NP to SH -3,517 -4,741 -5,274 -5,968 -6,488 -7,786 -8,524 -44.48%
-
Tax Rate - - - - - - - -
Total Cost 53,381 54,138 51,436 51,237 48,904 47,061 47,498 8.07%
-
Net Worth 119,224 119,651 119,440 119,942 119,938 122,127 124,834 -3.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 119,224 119,651 119,440 119,942 119,938 122,127 124,834 -3.01%
NOSH 168,514 167,368 168,108 168,695 168,051 167,000 168,717 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.38% -10.63% -12.62% -14.38% -16.74% -21.49% -24.29% -
ROE -2.95% -3.96% -4.42% -4.98% -5.41% -6.38% -6.83% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.50 29.24 27.17 26.55 24.93 23.19 22.65 19.20%
EPS -2.09 -2.83 -3.14 -3.54 -3.86 -4.66 -5.05 -44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7075 0.7149 0.7105 0.711 0.7137 0.7313 0.7399 -2.93%
Adjusted Per Share Value based on latest NOSH - 168,695
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.59 29.13 27.19 26.66 24.94 23.06 22.75 19.09%
EPS -2.09 -2.82 -3.14 -3.55 -3.86 -4.63 -5.07 -44.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7097 0.7122 0.711 0.7139 0.7139 0.7269 0.7431 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.24 0.195 0.18 0.20 0.19 0.22 -
P/RPS 0.86 0.82 0.72 0.68 0.80 0.82 0.97 -7.69%
P/EPS -12.22 -8.47 -6.22 -5.09 -5.18 -4.08 -4.35 98.71%
EY -8.18 -11.80 -16.09 -19.65 -19.30 -24.54 -22.96 -49.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.27 0.25 0.28 0.26 0.30 12.88%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 20/08/13 20/05/13 26/02/13 20/11/12 22/08/12 -
Price 0.26 0.285 0.24 0.20 0.17 0.17 0.21 -
P/RPS 0.88 0.97 0.88 0.75 0.68 0.73 0.93 -3.60%
P/EPS -12.46 -10.06 -7.65 -5.65 -4.40 -3.65 -4.16 107.37%
EY -8.03 -9.94 -13.07 -17.69 -22.71 -27.43 -24.06 -51.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.34 0.28 0.24 0.23 0.28 20.35%

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