[EKOWOOD] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -14.81%
YoY- -18.24%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 45,671 38,215 62,512 65,390 84,133 134,292 155,450 -18.45%
PBT -5,739 -9,168 -7,141 -9,352 -7,121 15,294 19,565 -
Tax -26 -115 1,174 -591 -1,287 -1,540 23 -
NP -5,765 -9,283 -5,967 -9,943 -8,408 13,754 19,588 -
-
NP to SH -5,274 -8,524 -6,439 -9,891 -8,365 13,662 19,579 -
-
Tax Rate - - - - - 10.07% -0.12% -
Total Cost 51,436 47,498 68,479 75,333 92,541 120,538 135,862 -14.93%
-
Net Worth 119,440 124,834 134,248 138,787 153,111 160,725 152,020 -3.93%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 5,719 - -
Div Payout % - - - - - 41.86% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 119,440 124,834 134,248 138,787 153,111 160,725 152,020 -3.93%
NOSH 168,108 168,717 167,727 168,166 168,365 167,422 167,959 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -12.62% -24.29% -9.55% -15.21% -9.99% 10.24% 12.60% -
ROE -4.42% -6.83% -4.80% -7.13% -5.46% 8.50% 12.88% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 27.17 22.65 37.27 38.88 49.97 80.21 92.55 -18.46%
EPS -3.14 -5.05 -3.84 -5.88 -4.97 8.16 11.66 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.7105 0.7399 0.8004 0.8253 0.9094 0.96 0.9051 -3.95%
Adjusted Per Share Value based on latest NOSH - 168,166
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 27.19 22.75 37.21 38.92 50.08 79.94 92.53 -18.44%
EPS -3.14 -5.07 -3.83 -5.89 -4.98 8.13 11.65 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.711 0.7431 0.7991 0.8261 0.9114 0.9567 0.9049 -3.93%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.195 0.22 0.23 0.30 0.46 0.51 1.00 -
P/RPS 0.72 0.97 0.62 0.77 0.92 0.64 1.08 -6.52%
P/EPS -6.22 -4.35 -5.99 -5.10 -9.26 6.25 8.58 -
EY -16.09 -22.96 -16.69 -19.61 -10.80 16.00 11.66 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.27 0.30 0.29 0.36 0.51 0.53 1.10 -20.85%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 22/08/12 19/08/11 26/08/10 06/08/09 07/08/08 16/08/07 -
Price 0.24 0.21 0.20 0.23 0.35 0.49 0.85 -
P/RPS 0.88 0.93 0.54 0.59 0.70 0.61 0.92 -0.73%
P/EPS -7.65 -4.16 -5.21 -3.91 -7.04 6.00 7.29 -
EY -13.07 -24.06 -19.19 -25.57 -14.20 16.65 13.71 -
DY 0.00 0.00 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 0.34 0.28 0.25 0.28 0.38 0.51 0.94 -15.57%

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