[EKOWOOD] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.63%
YoY- 38.13%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 53,528 40,880 44,954 45,671 38,215 62,512 65,390 -3.27%
PBT -4,151 -6,008 -3,751 -5,739 -9,168 -7,141 -9,352 -12.65%
Tax -700 -319 -43 -26 -115 1,174 -591 2.85%
NP -4,851 -6,327 -3,794 -5,765 -9,283 -5,967 -9,943 -11.26%
-
NP to SH -4,436 -5,432 -3,732 -5,274 -8,524 -6,439 -9,891 -12.49%
-
Tax Rate - - - - - - - -
Total Cost 58,379 47,207 48,748 51,436 47,498 68,479 75,333 -4.15%
-
Net Worth 97,001 103,593 116,986 119,440 124,834 134,248 138,787 -5.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 97,001 103,593 116,986 119,440 124,834 134,248 138,787 -5.79%
NOSH 169,999 175,999 167,843 168,108 168,717 167,727 168,166 0.18%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -9.06% -15.48% -8.44% -12.62% -24.29% -9.55% -15.21% -
ROE -4.57% -5.24% -3.19% -4.42% -6.83% -4.80% -7.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.49 23.23 26.78 27.17 22.65 37.27 38.88 -3.44%
EPS -2.61 -3.09 -2.22 -3.14 -5.05 -3.84 -5.88 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5706 0.5886 0.697 0.7105 0.7399 0.8004 0.8253 -5.96%
Adjusted Per Share Value based on latest NOSH - 168,108
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 31.86 24.33 26.76 27.19 22.75 37.21 38.92 -3.27%
EPS -2.64 -3.23 -2.22 -3.14 -5.07 -3.83 -5.89 -12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5774 0.6166 0.6963 0.711 0.7431 0.7991 0.8261 -5.78%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.195 0.195 0.32 0.195 0.22 0.23 0.30 -
P/RPS 0.62 0.84 1.19 0.72 0.97 0.62 0.77 -3.54%
P/EPS -7.47 -6.32 -14.39 -6.22 -4.35 -5.99 -5.10 6.56%
EY -13.38 -15.83 -6.95 -16.09 -22.96 -16.69 -19.61 -6.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.46 0.27 0.30 0.29 0.36 -0.94%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 25/08/15 26/08/14 20/08/13 22/08/12 19/08/11 26/08/10 -
Price 0.19 0.17 0.30 0.24 0.21 0.20 0.23 -
P/RPS 0.60 0.73 1.12 0.88 0.93 0.54 0.59 0.28%
P/EPS -7.28 -5.51 -13.49 -7.65 -4.16 -5.21 -3.91 10.90%
EY -13.73 -18.16 -7.41 -13.07 -24.06 -19.19 -25.57 -9.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.43 0.34 0.28 0.25 0.28 2.77%

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