[EKOWOOD] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 26.3%
YoY- 56.93%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 40,680 50,198 42,638 63,720 70,136 70,100 122,196 -16.74%
PBT -2,760 -2,204 -4,622 -4,986 -10,232 -7,062 11,766 -
Tax 248 -56 -136 -200 -438 -1,188 -1,624 -
NP -2,512 -2,260 -4,758 -5,186 -10,670 -8,250 10,142 -
-
NP to SH -2,448 -2,020 -4,448 -4,590 -10,656 -8,240 10,052 -
-
Tax Rate - - - - - - 13.80% -
Total Cost 43,192 52,458 47,396 68,906 80,806 78,350 112,054 -14.68%
-
Net Worth 116,866 119,600 124,661 134,081 138,712 152,927 161,369 -5.23%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 116,866 119,600 124,661 134,081 138,712 152,927 161,369 -5.23%
NOSH 167,671 168,333 168,484 167,518 168,075 168,163 168,093 -0.04%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -6.18% -4.50% -11.16% -8.14% -15.21% -11.77% 8.30% -
ROE -2.09% -1.69% -3.57% -3.42% -7.68% -5.39% 6.23% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.26 29.82 25.31 38.04 41.73 41.69 72.70 -16.70%
EPS -1.46 -1.20 -2.64 -2.74 -6.34 -4.90 5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.697 0.7105 0.7399 0.8004 0.8253 0.9094 0.96 -5.19%
Adjusted Per Share Value based on latest NOSH - 167,727
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.21 29.88 25.38 37.93 41.75 41.73 72.74 -16.74%
EPS -1.46 -1.20 -2.65 -2.73 -6.34 -4.90 5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6956 0.7119 0.742 0.7981 0.8257 0.9103 0.9605 -5.23%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.32 0.195 0.22 0.23 0.30 0.46 0.51 -
P/RPS 1.32 0.65 0.87 0.60 0.72 1.10 0.70 11.14%
P/EPS -21.92 -16.25 -8.33 -8.39 -4.73 -9.39 8.53 -
EY -4.56 -6.15 -12.00 -11.91 -21.13 -10.65 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.27 0.30 0.29 0.36 0.51 0.53 -2.33%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 06/08/09 07/08/08 -
Price 0.30 0.24 0.21 0.20 0.23 0.35 0.49 -
P/RPS 1.24 0.80 0.83 0.53 0.55 0.84 0.67 10.79%
P/EPS -20.55 -20.00 -7.95 -7.30 -3.63 -7.14 8.19 -
EY -4.87 -5.00 -12.57 -13.70 -27.57 -14.00 12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.28 0.25 0.28 0.38 0.51 -2.80%

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