[EKOWOOD] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 25.1%
YoY- -7.86%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 51,450 42,060 55,421 69,218 67,728 120,142 150,464 -16.36%
PBT -2,334 -4,666 -6,246 -8,158 -6,118 8,097 20,081 -
Tax -46 -126 -110 177 -1,281 -1,321 -801 -37.85%
NP -2,381 -4,793 -6,357 -7,981 -7,400 6,776 19,280 -
-
NP to SH -2,194 -4,524 -5,604 -7,981 -7,400 6,716 19,306 -
-
Tax Rate - - - - - 16.31% 3.99% -
Total Cost 53,831 46,853 61,778 77,199 75,128 113,366 131,184 -13.78%
-
Net Worth 120,073 122,836 132,579 139,460 164,254 160,831 154,542 -4.11%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 120,073 122,836 132,579 139,460 164,254 160,831 154,542 -4.11%
NOSH 167,959 167,970 168,120 168,146 182,565 167,900 167,981 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -4.63% -11.40% -11.47% -11.53% -10.93% 5.64% 12.81% -
ROE -1.83% -3.68% -4.23% -5.72% -4.51% 4.18% 12.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.63 25.04 32.97 41.17 37.10 71.56 89.57 -16.36%
EPS -1.31 -2.69 -3.33 -4.75 -4.05 4.00 11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7149 0.7313 0.7886 0.8294 0.8997 0.9579 0.92 -4.11%
Adjusted Per Share Value based on latest NOSH - 168,717
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.63 25.04 32.99 41.20 40.31 71.51 89.56 -16.36%
EPS -1.31 -2.69 -3.34 -4.75 -4.40 4.00 11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 0.7312 0.7892 0.8301 0.9777 0.9573 0.9199 -4.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.24 0.19 0.16 0.20 0.40 0.33 0.89 -
P/RPS 0.78 0.76 0.49 0.49 1.08 0.46 0.99 -3.89%
P/EPS -18.37 -7.05 -4.80 -4.21 -9.87 8.25 7.74 -
EY -5.44 -14.18 -20.83 -23.73 -10.13 12.12 12.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.20 0.24 0.44 0.34 0.97 -16.01%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 15/11/07 -
Price 0.285 0.17 0.20 0.20 0.34 0.32 0.83 -
P/RPS 0.93 0.68 0.61 0.49 0.92 0.45 0.93 0.00%
P/EPS -21.81 -6.31 -6.00 -4.21 -8.39 8.00 7.22 -
EY -4.58 -15.84 -16.67 -23.73 -11.92 12.50 13.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.23 0.25 0.24 0.38 0.33 0.90 -12.63%

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