[EKOWOOD] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
15-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.41%
YoY- -12.08%
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 13,806 14,577 20,073 37,230 41,642 31,531 32,908 -13.47%
PBT -3,645 -3,179 -3,782 4,702 4,456 2,549 5,986 -
Tax 124 -3 -512 27 906 -290 -727 -
NP -3,521 -3,182 -4,294 4,729 5,362 2,259 5,259 -
-
NP to SH -3,463 -3,132 -4,257 4,682 5,325 2,272 5,259 -
-
Tax Rate - - - -0.57% -20.33% 11.38% 12.15% -
Total Cost 17,327 17,759 24,367 32,501 36,280 29,272 27,649 -7.48%
-
Net Worth 135,410 148,721 157,340 160,876 147,000 133,810 122,653 1.66%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 5,719 - - - -
Div Payout % - - - 122.15% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 135,410 148,721 157,340 160,876 147,000 133,810 122,653 1.66%
NOSH 168,106 168,142 168,063 168,210 167,981 168,357 168,019 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -25.50% -21.83% -21.39% 12.70% 12.88% 7.16% 15.98% -
ROE -2.56% -2.11% -2.71% 2.91% 3.62% 1.70% 4.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.21 8.67 11.94 22.13 24.79 18.73 19.59 -13.48%
EPS -2.06 -1.86 -2.53 2.79 3.17 1.35 3.13 -
DPS 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
NAPS 0.8055 0.8845 0.9362 0.9564 0.8751 0.7948 0.73 1.65%
Adjusted Per Share Value based on latest NOSH - 168,210
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.22 8.68 11.95 22.16 24.79 18.77 19.59 -13.46%
EPS -2.06 -1.86 -2.53 2.79 3.17 1.35 3.13 -
DPS 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
NAPS 0.806 0.8852 0.9366 0.9576 0.875 0.7965 0.7301 1.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.19 0.35 0.50 0.81 0.76 1.05 1.61 -
P/RPS 2.31 4.04 4.19 3.66 3.07 5.61 8.22 -19.05%
P/EPS -9.22 -18.79 -19.74 29.10 23.97 77.81 51.44 -
EY -10.84 -5.32 -5.07 3.44 4.17 1.29 1.94 -
DY 0.00 0.00 0.00 4.20 0.00 0.00 0.00 -
P/NAPS 0.24 0.40 0.53 0.85 0.87 1.32 2.21 -30.91%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 15/02/08 27/02/07 24/02/06 30/03/05 -
Price 0.28 0.39 0.35 0.66 0.85 0.98 1.35 -
P/RPS 3.41 4.50 2.93 2.98 3.43 5.23 6.89 -11.05%
P/EPS -13.59 -20.94 -13.82 23.71 26.81 72.62 43.13 -
EY -7.36 -4.78 -7.24 4.22 3.73 1.38 2.32 -
DY 0.00 0.00 0.00 5.15 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.37 0.69 0.97 1.23 1.85 -24.22%

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