[EKOWOOD] YoY Quarter Result on 31-Dec-2010 [#4]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -426.29%
YoY- -10.57%
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,125 10,346 7,190 13,806 14,577 20,073 37,230 -18.21%
PBT -1,723 -3,447 -4,665 -3,645 -3,179 -3,782 4,702 -
Tax -159 29 -66 124 -3 -512 27 -
NP -1,882 -3,418 -4,731 -3,521 -3,182 -4,294 4,729 -
-
NP to SH -1,871 -3,095 -4,393 -3,463 -3,132 -4,257 4,682 -
-
Tax Rate - - - - - - -0.57% -
Total Cost 13,007 13,764 11,921 17,327 17,759 24,367 32,501 -14.14%
-
Net Worth 119,224 119,938 126,726 135,410 148,721 157,340 160,876 -4.86%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 5,719 -
Div Payout % - - - - - - 122.15% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 119,224 119,938 126,726 135,410 148,721 157,340 160,876 -4.86%
NOSH 168,514 168,051 167,671 168,106 168,142 168,063 168,210 0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -16.92% -33.04% -65.80% -25.50% -21.83% -21.39% 12.70% -
ROE -1.57% -2.58% -3.47% -2.56% -2.11% -2.71% 2.91% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.60 6.16 4.29 8.21 8.67 11.94 22.13 -18.24%
EPS -1.11 -1.84 -2.61 -2.06 -1.86 -2.53 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.7075 0.7137 0.7558 0.8055 0.8845 0.9362 0.9564 -4.89%
Adjusted Per Share Value based on latest NOSH - 168,106
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.62 6.16 4.28 8.22 8.68 11.95 22.16 -18.22%
EPS -1.11 -1.84 -2.61 -2.06 -1.86 -2.53 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.7097 0.7139 0.7543 0.806 0.8852 0.9366 0.9576 -4.86%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.255 0.20 0.20 0.19 0.35 0.50 0.81 -
P/RPS 3.86 3.25 4.66 2.31 4.04 4.19 3.66 0.88%
P/EPS -22.97 -10.86 -7.63 -9.22 -18.79 -19.74 29.10 -
EY -4.35 -9.21 -13.10 -10.84 -5.32 -5.07 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 0.36 0.28 0.26 0.24 0.40 0.53 0.85 -13.32%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 22/02/12 23/02/11 25/02/10 25/02/09 15/02/08 -
Price 0.26 0.17 0.18 0.28 0.39 0.35 0.66 -
P/RPS 3.94 2.76 4.20 3.41 4.50 2.93 2.98 4.75%
P/EPS -23.42 -9.23 -6.87 -13.59 -20.94 -13.82 23.71 -
EY -4.27 -10.83 -14.56 -7.36 -4.78 -7.24 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.15 -
P/NAPS 0.37 0.24 0.24 0.35 0.44 0.37 0.69 -9.85%

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