[ECOHLDS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 43.14%
YoY- -184.28%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,122 10,808 8,836 7,596 7,284 7,608 11,148 -12.54%
PBT 614 1,000 -1,036 -1,558 -2,678 -2,748 1,491 -44.73%
Tax 0 0 194 0 0 0 20 -
NP 614 1,000 -842 -1,558 -2,678 -2,748 1,511 -45.22%
-
NP to SH 666 1,080 -808 -1,522 -2,678 -2,748 1,511 -42.16%
-
Tax Rate 0.00% 0.00% - - - - -1.34% -
Total Cost 8,508 9,808 9,678 9,154 9,962 10,356 9,637 -7.99%
-
Net Worth 16,187 16,153 14,979 0 9,144 9,487 12,013 22.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 16,187 16,153 14,979 0 9,144 9,487 12,013 22.06%
NOSH 92,499 93,103 81,454 81,571 81,646 81,785 62,571 29.86%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.73% 9.25% -9.53% -20.52% -36.77% -36.12% 13.55% -
ROE 4.11% 6.69% -5.39% 0.00% -29.29% -28.97% 12.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.86 11.61 10.85 9.31 8.92 9.30 17.82 -32.67%
EPS 0.72 1.16 -0.99 -1.24 -3.28 -3.36 2.42 -55.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1735 0.1839 0.00 0.112 0.116 0.192 -6.00%
Adjusted Per Share Value based on latest NOSH - 82,500
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.17 2.57 2.10 1.81 1.73 1.81 2.65 -12.50%
EPS 0.16 0.26 -0.19 -0.36 -0.64 -0.65 0.36 -41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0385 0.0384 0.0356 0.00 0.0217 0.0225 0.0286 21.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.20 0.19 0.12 0.17 0.43 0.35 -
P/RPS 1.72 1.72 1.75 1.29 1.91 4.62 1.96 -8.36%
P/EPS 23.61 17.24 -19.15 -6.43 -5.18 -12.80 14.49 38.59%
EY 4.24 5.80 -5.22 -15.56 -19.29 -7.81 6.90 -27.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.15 1.03 0.00 1.52 3.71 1.82 -34.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 23/05/06 23/02/06 28/10/05 22/08/05 31/05/05 24/02/05 -
Price 0.13 0.18 0.24 0.10 0.17 0.38 0.40 -
P/RPS 1.32 1.55 2.21 1.07 1.91 4.08 2.25 -29.98%
P/EPS 18.06 15.52 -24.19 -5.36 -5.18 -11.31 16.56 5.96%
EY 5.54 6.44 -4.13 -18.67 -19.29 -8.84 6.04 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.04 1.31 0.00 1.52 3.28 2.08 -49.88%

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