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

Stock
[EKOWOOD] EKOWOOD INTERNATIONAL BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.88%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
EKOWOOD's Result
EKOWOOD's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 49,713 41,891 48,755 65,721 65,373 110,180 150,079 -16.80%
PBT -3,474 -6,947 -9,350 -9,763 -7,767 2,291 19,763 -
Tax -194 -66 650 256 -966 -1,503 -575 -16.54%
NP -3,668 -7,013 -8,700 -9,507 -8,733 788 19,188 -
-
NP to SH -3,517 -6,488 -8,595 -9,473 -8,681 780 19,162 -
-
Tax Rate - - - - - 65.60% 2.91% -
Total Cost 53,381 48,904 57,455 75,228 74,106 109,392 130,891 -13.87%
-
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 % - - - - - - 29.85% -
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 -7.38% -16.74% -17.84% -14.47% -13.36% 0.72% 12.79% -
ROE -2.95% -5.41% -6.78% -7.00% -5.84% 0.50% 11.91% -
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 29.50 24.93 29.08 39.09 38.88 65.56 89.22 -16.83%
EPS -2.09 -3.86 -5.13 -5.64 -5.16 0.46 11.39 -
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 29.59 24.94 29.02 39.12 38.91 65.58 89.33 -16.80%
EPS -2.09 -3.86 -5.12 -5.64 -5.17 0.46 11.41 -
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 0.86 0.80 0.69 0.49 0.90 0.76 0.91 -0.93%
P/EPS -12.22 -5.18 -3.90 -3.37 -6.78 107.73 7.11 -
EY -8.18 -19.30 -25.63 -29.66 -14.75 0.93 14.06 -
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 0.88 0.68 0.62 0.72 1.00 0.53 0.74 2.92%
P/EPS -12.46 -4.40 -3.51 -4.97 -7.55 75.41 5.79 -
EY -8.03 -22.71 -28.48 -20.13 -13.24 1.33 17.26 -
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