[ECOWLD] QoQ Annualized Quarter Result on 30-Apr-2015 [#2]

Announcement Date
17-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
30-Apr-2015 [#2]
Profit Trend
QoQ- 61.99%
YoY--%
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
Revenue 1,854,044 1,712,061 1,373,501 1,151,698 948,162 148,395 122,574 662.73%
PBT 124,652 73,918 52,053 46,614 33,822 12,092 10,111 554.55%
Tax -41,968 -30,062 -19,836 -17,074 -16,044 -4,914 -3,774 505.95%
NP 82,684 43,856 32,217 29,540 17,778 7,178 6,337 582.91%
-
NP to SH 82,684 43,952 32,345 29,732 18,354 7,181 6,337 582.91%
-
Tax Rate 33.67% 40.67% 38.11% 36.63% 47.44% 40.64% 37.33% -
Total Cost 1,771,360 1,668,205 1,341,284 1,122,158 930,384 141,217 116,237 667.00%
-
Net Worth 3,183,809 2,230,896 1,897,910 1,258,654 331,391 327,331 324,695 451.53%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
Net Worth 3,183,809 2,230,896 1,897,910 1,258,654 331,391 327,331 324,695 451.53%
NOSH 2,375,976 1,664,848 1,426,999 991,066 509,833 253,745 253,668 432.95%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
NP Margin 4.46% 2.56% 2.35% 2.56% 1.87% 4.84% 5.17% -
ROE 2.60% 1.97% 1.70% 2.36% 5.54% 2.19% 1.95% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
RPS 78.03 102.84 96.25 116.21 185.97 58.48 48.32 43.11%
EPS 3.48 2.64 2.27 3.00 3.60 2.83 2.50 28.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.33 1.27 0.65 1.29 1.28 3.48%
Adjusted Per Share Value based on latest NOSH - 1,494,556
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
RPS 62.97 58.15 46.65 39.12 32.20 5.04 4.16 663.15%
EPS 2.81 1.49 1.10 1.01 0.62 0.24 0.22 572.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0813 0.7577 0.6446 0.4275 0.1126 0.1112 0.1103 451.43%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 30/09/14 -
Price 1.29 1.37 1.55 1.82 2.25 4.50 4.67 -
P/RPS 1.65 1.33 1.61 1.57 1.21 7.69 9.66 -73.33%
P/EPS 37.07 51.89 68.38 60.67 62.50 159.01 186.94 -70.18%
EY 2.70 1.93 1.46 1.65 1.60 0.63 0.53 237.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.02 1.17 1.43 3.46 3.49 3.65 -63.17%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 CAGR
Date 24/03/16 10/12/15 17/09/15 17/06/15 19/03/15 10/12/14 20/11/14 -
Price 1.47 1.41 1.46 1.47 1.98 3.95 4.31 -
P/RPS 1.88 1.37 1.52 1.26 1.06 6.75 8.92 -68.79%
P/EPS 42.24 53.41 64.41 49.00 55.00 139.58 172.53 -65.09%
EY 2.37 1.87 1.55 2.04 1.82 0.72 0.58 186.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.05 1.10 1.16 3.05 3.06 3.37 -56.71%

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