[EKOWOOD] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -131.45%
YoY- -29.32%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 25,099 21,319 31,860 35,068 35,050 61,098 76,884 -17.00%
PBT -1,102 -2,311 -2,493 -5,116 -3,531 5,883 10,351 -
Tax -28 -68 -100 -219 -594 -812 154 -
NP -1,130 -2,379 -2,593 -5,335 -4,125 5,071 10,505 -
-
NP to SH -1,010 -2,224 -2,295 -5,328 -4,120 5,026 10,527 -
-
Tax Rate - - - - - 13.80% -1.49% -
Total Cost 26,229 23,698 34,453 40,403 39,175 56,027 66,379 -14.32%
-
Net Worth 119,600 124,661 134,081 138,712 152,927 161,369 151,961 -3.90%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 119,600 124,661 134,081 138,712 152,927 161,369 151,961 -3.90%
NOSH 168,333 168,484 167,518 168,075 168,163 168,093 167,894 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -4.50% -11.16% -8.14% -15.21% -11.77% 8.30% 13.66% -
ROE -0.84% -1.78% -1.71% -3.84% -2.69% 3.11% 6.93% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.91 12.65 19.02 20.86 20.84 36.35 45.79 -17.04%
EPS -0.60 -1.32 -1.37 -3.17 -2.45 2.99 6.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7105 0.7399 0.8004 0.8253 0.9094 0.96 0.9051 -3.95%
Adjusted Per Share Value based on latest NOSH - 168,166
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.94 12.69 18.96 20.87 20.86 36.37 45.76 -17.00%
EPS -0.60 -1.32 -1.37 -3.17 -2.45 2.99 6.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7119 0.742 0.7981 0.8257 0.9103 0.9605 0.9045 -3.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.195 0.22 0.23 0.30 0.46 0.51 1.00 -
P/RPS 1.31 1.74 1.21 1.44 2.21 1.40 2.18 -8.13%
P/EPS -32.50 -16.67 -16.79 -9.46 -18.78 17.06 15.95 -
EY -3.08 -6.00 -5.96 -10.57 -5.33 5.86 6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.36 0.51 0.53 1.10 -20.85%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 22/08/12 19/08/11 26/08/10 06/08/09 07/08/08 16/08/07 -
Price 0.24 0.21 0.20 0.23 0.35 0.49 0.85 -
P/RPS 1.61 1.66 1.05 1.10 1.68 1.35 1.86 -2.37%
P/EPS -40.00 -15.91 -14.60 -7.26 -14.29 16.39 13.56 -
EY -2.50 -6.29 -6.85 -13.78 -7.00 6.10 7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.25 0.28 0.38 0.51 0.94 -15.57%

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