[EKOWOOD] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
22-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -144.93%
YoY- 3.09%
Quarter Report
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 18,192 20,340 25,099 21,319 31,860 35,068 35,050 -10.34%
PBT -393 -1,380 -1,102 -2,311 -2,493 -5,116 -3,531 -30.63%
Tax 143 124 -28 -68 -100 -219 -594 -
NP -250 -1,256 -1,130 -2,379 -2,593 -5,335 -4,125 -37.31%
-
NP to SH -232 -1,224 -1,010 -2,224 -2,295 -5,328 -4,120 -38.07%
-
Tax Rate - - - - - - - -
Total Cost 18,442 21,596 26,229 23,698 34,453 40,403 39,175 -11.79%
-
Net Worth 97,539 116,866 119,600 124,661 134,081 138,712 152,927 -7.21%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 97,539 116,866 119,600 124,661 134,081 138,712 152,927 -7.21%
NOSH 165,714 167,671 168,333 168,484 167,518 168,075 168,163 -0.24%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -1.37% -6.18% -4.50% -11.16% -8.14% -15.21% -11.77% -
ROE -0.24% -1.05% -0.84% -1.78% -1.71% -3.84% -2.69% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.98 12.13 14.91 12.65 19.02 20.86 20.84 -10.12%
EPS -0.14 -0.73 -0.60 -1.32 -1.37 -3.17 -2.45 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5886 0.697 0.7105 0.7399 0.8004 0.8253 0.9094 -6.99%
Adjusted Per Share Value based on latest NOSH - 168,717
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.83 12.11 14.94 12.69 18.96 20.87 20.86 -10.34%
EPS -0.14 -0.73 -0.60 -1.32 -1.37 -3.17 -2.45 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5806 0.6956 0.7119 0.742 0.7981 0.8257 0.9103 -7.21%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.195 0.32 0.195 0.22 0.23 0.30 0.46 -
P/RPS 1.78 2.64 1.31 1.74 1.21 1.44 2.21 -3.54%
P/EPS -139.29 -43.84 -32.50 -16.67 -16.79 -9.46 -18.78 39.62%
EY -0.72 -2.28 -3.08 -6.00 -5.96 -10.57 -5.33 -28.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.27 0.30 0.29 0.36 0.51 -6.99%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 06/08/09 -
Price 0.17 0.30 0.24 0.21 0.20 0.23 0.35 -
P/RPS 1.55 2.47 1.61 1.66 1.05 1.10 1.68 -1.33%
P/EPS -121.43 -41.10 -40.00 -15.91 -14.60 -7.26 -14.29 42.82%
EY -0.82 -2.43 -2.50 -6.29 -6.85 -13.78 -7.00 -30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.34 0.28 0.25 0.28 0.38 -4.40%

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