[EKOWOOD] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.33%
YoY- -13100.0%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,226 9,706 16,847 15,745 29,009 35,964 36,923 -19.24%
PBT -1,189 -2,192 -1,003 -1,058 191 4,710 4,796 -
Tax -28 18 352 -368 -180 -756 -1,037 -45.19%
NP -1,217 -2,174 -651 -1,426 11 3,954 3,759 -
-
NP to SH -1,169 -1,907 -658 -1,430 11 3,954 3,765 -
-
Tax Rate - - - - 94.24% 16.05% 21.62% -
Total Cost 11,443 11,880 17,498 17,171 28,998 32,010 33,164 -16.23%
-
Net Worth 122,127 131,917 139,934 221,822 105,369 154,794 141,787 -2.45%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 122,127 131,917 139,934 221,822 105,369 154,794 141,787 -2.45%
NOSH 167,000 167,280 168,717 246,551 110,000 168,255 168,274 -0.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -11.90% -22.40% -3.86% -9.06% 0.04% 10.99% 10.18% -
ROE -0.96% -1.45% -0.47% -0.64% 0.01% 2.55% 2.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.12 5.80 9.99 6.39 26.37 21.37 21.94 -19.15%
EPS -0.70 -1.14 -0.39 -0.85 0.01 2.35 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7313 0.7886 0.8294 0.8997 0.9579 0.92 0.8426 -2.33%
Adjusted Per Share Value based on latest NOSH - 246,551
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.09 5.78 10.03 9.37 17.27 21.41 21.98 -19.24%
EPS -0.70 -1.14 -0.39 -0.85 0.01 2.35 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7269 0.7852 0.8329 1.3204 0.6272 0.9214 0.844 -2.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.16 0.20 0.40 0.33 0.89 0.69 -
P/RPS 3.10 2.76 2.00 6.26 1.25 4.16 3.14 -0.21%
P/EPS -27.14 -14.04 -51.28 -68.97 3,300.00 37.87 30.84 -
EY -3.68 -7.13 -1.95 -1.45 0.03 2.64 3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.24 0.44 0.34 0.97 0.82 -17.40%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 15/11/07 24/11/06 -
Price 0.17 0.20 0.20 0.34 0.32 0.83 0.82 -
P/RPS 2.78 3.45 2.00 5.32 1.21 3.88 3.74 -4.81%
P/EPS -24.29 -17.54 -51.28 -58.62 3,200.00 35.32 36.65 -
EY -4.12 -5.70 -1.95 -1.71 0.03 2.83 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.24 0.38 0.33 0.90 0.97 -21.30%

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