[EKOWOOD] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -19.4%
YoY- 15.69%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 43,834 48,934 38,735 55,371 66,492 70,869 127,337 -16.27%
PBT -4,297 -5,198 -8,165 -8,330 -9,297 -8,370 10,775 -
Tax -44 -6 -161 840 129 -1,475 -964 -40.20%
NP -4,341 -5,204 -8,326 -7,490 -9,168 -9,845 9,811 -
-
NP to SH -4,301 -4,741 -7,786 -7,688 -9,119 -9,806 9,719 -
-
Tax Rate - - - - - - 8.95% -
Total Cost 48,175 54,138 47,061 62,861 75,660 80,714 117,526 -13.80%
-
Net Worth 114,592 119,651 122,127 131,917 139,934 221,822 105,369 1.40%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 5,719 -
Div Payout % - - - - - - 58.85% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 114,592 119,651 122,127 131,917 139,934 221,822 105,369 1.40%
NOSH 167,361 167,368 167,000 167,280 168,717 246,551 110,000 7.24%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -9.90% -10.63% -21.49% -13.53% -13.79% -13.89% 7.70% -
ROE -3.75% -3.96% -6.38% -5.83% -6.52% -4.42% 9.22% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.19 29.24 23.19 33.10 39.41 28.74 115.76 -21.93%
EPS -2.57 -2.83 -4.66 -4.60 -5.40 -3.98 8.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.20 -
NAPS 0.6847 0.7149 0.7313 0.7886 0.8294 0.8997 0.9579 -5.43%
Adjusted Per Share Value based on latest NOSH - 167,280
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.09 29.13 23.06 32.96 39.58 42.18 75.80 -16.27%
EPS -2.56 -2.82 -4.63 -4.58 -5.43 -5.84 5.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.6821 0.7122 0.7269 0.7852 0.8329 1.3204 0.6272 1.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.275 0.24 0.19 0.16 0.20 0.40 0.33 -
P/RPS 1.05 0.82 0.82 0.48 0.51 1.39 0.29 23.90%
P/EPS -10.70 -8.47 -4.08 -3.48 -3.70 -10.06 3.73 -
EY -9.35 -11.80 -24.54 -28.72 -27.02 -9.94 26.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.76 -
P/NAPS 0.40 0.34 0.26 0.20 0.24 0.44 0.34 2.74%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 20/11/12 17/11/11 18/11/10 05/11/09 06/11/08 -
Price 0.23 0.285 0.17 0.20 0.20 0.34 0.32 -
P/RPS 0.88 0.97 0.73 0.60 0.51 1.18 0.28 21.01%
P/EPS -8.95 -10.06 -3.65 -4.35 -3.70 -8.55 3.62 -
EY -11.17 -9.94 -27.43 -22.98 -27.02 -11.70 27.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.25 -
P/NAPS 0.34 0.40 0.23 0.25 0.24 0.38 0.33 0.49%

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