[ECOHLDS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -16.12%
YoY- 136.69%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 13,914 12,552 9,432 8,626 9,122 10,808 8,836 35.46%
PBT 1,320 1,128 415 509 614 1,000 -1,036 -
Tax 0 0 50 0 0 0 194 -
NP 1,320 1,128 465 509 614 1,000 -842 -
-
NP to SH 1,454 1,252 593 558 666 1,080 -808 -
-
Tax Rate 0.00% 0.00% -12.05% 0.00% 0.00% 0.00% - -
Total Cost 12,594 11,424 8,967 8,117 8,508 9,808 9,678 19.25%
-
Net Worth 17,767 16,973 16,556 16,918 16,187 16,153 14,979 12.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 17,767 16,973 16,556 16,918 16,187 16,153 14,979 12.08%
NOSH 145,400 142,272 141,025 144,482 92,499 93,103 81,454 47.30%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.49% 8.99% 4.93% 5.90% 6.73% 9.25% -9.53% -
ROE 8.18% 7.38% 3.58% 3.30% 4.11% 6.69% -5.39% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.57 8.82 6.69 5.97 9.86 11.61 10.85 -8.04%
EPS 1.00 0.88 0.42 0.39 0.72 1.16 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1222 0.1193 0.1174 0.1171 0.175 0.1735 0.1839 -23.90%
Adjusted Per Share Value based on latest NOSH - 143,333
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.31 2.98 2.24 2.05 2.17 2.57 2.10 35.55%
EPS 0.35 0.30 0.14 0.13 0.16 0.26 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0403 0.0394 0.0402 0.0385 0.0384 0.0356 12.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.14 0.14 0.13 0.12 0.17 0.20 0.19 -
P/RPS 1.46 1.59 1.94 2.01 1.72 1.72 1.75 -11.40%
P/EPS 14.00 15.91 30.92 31.03 23.61 17.24 -19.15 -
EY 7.14 6.29 3.23 3.22 4.24 5.80 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 1.11 1.02 0.97 1.15 1.03 7.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 31/05/07 01/03/07 21/11/06 18/08/06 23/05/06 23/02/06 -
Price 0.12 0.12 0.14 0.14 0.13 0.18 0.24 -
P/RPS 1.25 1.36 2.09 2.34 1.32 1.55 2.21 -31.67%
P/EPS 12.00 13.64 33.29 36.21 18.06 15.52 -24.19 -
EY 8.33 7.33 3.00 2.76 5.54 6.44 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.19 1.20 0.74 1.04 1.31 -17.63%

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