[EKOWOOD] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 7.71%
YoY- -15.38%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 70,869 127,337 154,491 143,616 132,322 33,315 16.28%
PBT -8,370 10,775 19,479 17,699 17,968 5,944 -
Tax -1,475 -964 304 -3,256 -904 -838 11.96%
NP -9,845 9,811 19,783 14,443 17,064 5,106 -
-
NP to SH -9,806 9,719 19,768 14,421 17,042 5,106 -
-
Tax Rate - 8.95% -1.56% 18.40% 5.03% 14.10% -
Total Cost 80,714 117,526 134,708 129,173 115,258 28,209 23.38%
-
Net Worth 221,822 105,369 154,794 141,787 130,840 119,251 13.20%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 5,719 - - - - -
Div Payout % - 58.85% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 221,822 105,369 154,794 141,787 130,840 119,251 13.20%
NOSH 246,551 110,000 168,255 168,274 167,743 167,960 7.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -13.89% 7.70% 12.81% 10.06% 12.90% 15.33% -
ROE -4.42% 9.22% 12.77% 10.17% 13.03% 4.28% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.74 115.76 91.82 85.35 78.88 19.84 7.68%
EPS -3.98 8.84 11.75 8.57 10.16 3.04 -
DPS 0.00 5.20 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.9579 0.92 0.8426 0.78 0.71 4.84%
Adjusted Per Share Value based on latest NOSH - 168,274
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 42.18 75.80 91.96 85.49 78.76 19.83 16.28%
EPS -5.84 5.79 11.77 8.58 10.14 3.04 -
DPS 0.00 3.40 0.00 0.00 0.00 0.00 -
NAPS 1.3204 0.6272 0.9214 0.844 0.7788 0.7098 13.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.40 0.33 0.89 0.69 1.05 0.00 -
P/RPS 1.39 0.29 0.97 0.81 1.33 0.00 -
P/EPS -10.06 3.73 7.58 8.05 10.34 0.00 -
EY -9.94 26.77 13.20 12.42 9.68 0.00 -
DY 0.00 15.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.34 0.97 0.82 1.35 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 05/11/09 06/11/08 15/11/07 24/11/06 25/11/05 - -
Price 0.34 0.32 0.83 0.82 1.04 0.00 -
P/RPS 1.18 0.28 0.90 0.96 1.32 0.00 -
P/EPS -8.55 3.62 7.06 9.57 10.24 0.00 -
EY -11.70 27.61 14.16 10.45 9.77 0.00 -
DY 0.00 16.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.90 0.97 1.33 0.00 -

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