[EKOWOOD] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 97.76%
YoY- 60.98%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,133 10,147 9,767 12,829 9,925 16,559 19,264 -2.91%
PBT -1,201 -185 -403 -396 -946 -1,582 -2,492 -11.44%
Tax -245 -510 8 -17 -38 2,455 186 -
NP -1,446 -695 -395 -413 -984 873 -2,306 -7.47%
-
NP to SH -1,076 -144 -369 -388 -908 -1,557 -2,302 -11.89%
-
Tax Rate - - - - - - - -
Total Cost 17,579 10,842 10,162 13,242 10,909 15,686 21,570 -3.34%
-
Net Worth 96,117 93,391 118,197 119,942 126,043 134,354 143,412 -6.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 96,117 93,391 118,197 119,942 126,043 134,354 143,412 -6.44%
NOSH 168,125 159,999 167,727 168,695 168,148 167,419 168,029 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -8.96% -6.85% -4.04% -3.22% -9.91% 5.27% -11.97% -
ROE -1.12% -0.15% -0.31% -0.32% -0.72% -1.16% -1.61% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.60 6.34 5.82 7.60 5.90 9.89 11.46 -2.90%
EPS -0.64 -0.09 -0.22 -0.23 -0.54 -0.93 -1.37 -11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5717 0.5837 0.7047 0.711 0.7496 0.8025 0.8535 -6.45%
Adjusted Per Share Value based on latest NOSH - 159,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.60 6.04 5.81 7.64 5.91 9.86 11.47 -2.92%
EPS -0.64 -0.09 -0.22 -0.23 -0.54 -0.93 -1.37 -11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5721 0.5559 0.7036 0.7139 0.7503 0.7997 0.8536 -6.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.20 0.255 0.295 0.18 0.20 0.29 0.40 -
P/RPS 2.08 4.02 5.07 2.37 3.39 2.93 3.49 -8.25%
P/EPS -31.25 -283.33 -134.09 -78.26 -37.04 -31.18 -29.20 1.13%
EY -3.20 -0.35 -0.75 -1.28 -2.70 -3.21 -3.43 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.42 0.25 0.27 0.36 0.47 -4.79%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 20/05/15 22/05/14 20/05/13 21/05/12 18/05/11 19/05/10 -
Price 0.22 0.235 0.31 0.20 0.21 0.23 0.28 -
P/RPS 2.29 3.71 5.32 2.63 3.56 2.33 2.44 -1.05%
P/EPS -34.38 -261.11 -140.91 -86.96 -38.89 -24.73 -20.44 9.04%
EY -2.91 -0.38 -0.71 -1.15 -2.57 -4.04 -4.89 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.44 0.28 0.28 0.29 0.33 2.37%

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