[EKOWOOD] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -6.07%
YoY- 2.79%
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 51,316 39,700 66,236 77,056 66,664 125,048 138,188 -15.20%
PBT -1,584 -3,784 -6,328 -9,968 -8,964 15,472 20,540 -
Tax -68 -152 9,820 744 -512 -1,836 1,404 -
NP -1,652 -3,936 3,492 -9,224 -9,476 13,636 21,944 -
-
NP to SH -1,552 -3,632 -6,228 -9,208 -9,472 13,608 22,016 -
-
Tax Rate - - - - - 11.87% -6.84% -
Total Cost 52,968 43,636 62,744 86,280 76,140 111,412 116,244 -12.26%
-
Net Worth 119,942 126,043 134,354 143,412 154,574 164,441 151,024 -3.76%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 119,942 126,043 134,354 143,412 154,574 164,441 151,024 -3.76%
NOSH 168,695 168,148 167,419 168,029 167,943 168,415 167,804 0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -3.22% -9.91% 5.27% -11.97% -14.21% 10.90% 15.88% -
ROE -1.29% -2.88% -4.64% -6.42% -6.13% 8.28% 14.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.42 23.61 39.56 45.86 39.69 74.25 82.35 -15.28%
EPS -0.92 -2.16 -3.72 -5.48 -5.64 8.08 13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.711 0.7496 0.8025 0.8535 0.9204 0.9764 0.90 -3.84%
Adjusted Per Share Value based on latest NOSH - 168,029
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.55 23.63 39.43 45.87 39.68 74.43 82.25 -15.20%
EPS -0.92 -2.16 -3.71 -5.48 -5.64 8.10 13.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7139 0.7503 0.7997 0.8536 0.9201 0.9788 0.899 -3.76%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.18 0.20 0.29 0.40 0.35 0.70 0.86 -
P/RPS 0.59 0.85 0.73 0.87 0.88 0.94 1.04 -9.00%
P/EPS -19.57 -9.26 -7.80 -7.30 -6.21 8.66 6.55 -
EY -5.11 -10.80 -12.83 -13.70 -16.11 11.54 15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.36 0.47 0.38 0.72 0.96 -20.07%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 21/05/12 18/05/11 19/05/10 20/05/09 21/05/08 24/05/07 -
Price 0.20 0.21 0.23 0.28 0.50 0.70 0.84 -
P/RPS 0.66 0.89 0.58 0.61 1.26 0.94 1.02 -6.99%
P/EPS -21.74 -9.72 -6.18 -5.11 -8.87 8.66 6.40 -
EY -4.60 -10.29 -16.17 -19.57 -11.28 11.54 15.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.29 0.33 0.54 0.72 0.93 -18.11%

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