[ECOWLD] QoQ Annualized Quarter Result on 30-Apr-2016 [#2]

Announcement Date
28-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
30-Apr-2016 [#2]
Profit Trend
QoQ- 33.88%
YoY- 272.31%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 2,370,856 2,546,437 2,407,265 2,156,226 1,854,044 1,712,061 1,373,501 43.65%
PBT 526,448 193,182 199,718 166,066 124,652 73,918 52,053 364.40%
Tax -61,788 -63,901 -66,482 -55,372 -41,968 -30,062 -19,836 112.55%
NP 464,660 129,281 133,236 110,694 82,684 43,856 32,217 487.74%
-
NP to SH 464,660 129,281 133,236 110,694 82,684 43,952 32,345 486.19%
-
Tax Rate 11.74% 33.08% 33.29% 33.34% 33.67% 40.67% 38.11% -
Total Cost 1,906,196 2,417,156 2,274,029 2,045,532 1,771,360 1,668,205 1,341,284 26.27%
-
Net Worth 3,955,738 3,285,594 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 62.80%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 3,955,738 3,285,594 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 62.80%
NOSH 2,785,731 2,380,865 2,362,340 2,365,256 2,375,976 1,664,848 1,426,999 55.88%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 19.60% 5.08% 5.53% 5.13% 4.46% 2.56% 2.35% -
ROE 11.75% 3.93% 4.09% 3.44% 2.60% 1.97% 1.70% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 85.11 106.95 101.90 91.16 78.03 102.84 96.25 -7.83%
EPS 16.68 5.43 5.64 4.68 3.48 2.64 2.27 275.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.38 1.38 1.36 1.34 1.34 1.33 4.44%
Adjusted Per Share Value based on latest NOSH - 2,358,911
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 80.47 86.43 81.71 73.19 62.93 58.11 46.62 43.65%
EPS 15.77 4.39 4.52 3.76 2.81 1.49 1.10 485.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3427 1.1152 1.1065 1.0918 1.0807 0.7572 0.6442 62.80%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.46 1.36 1.29 1.29 1.29 1.37 1.55 -
P/RPS 1.72 1.27 1.27 1.42 1.65 1.33 1.61 4.48%
P/EPS 8.75 25.05 22.87 27.56 37.07 51.89 68.38 -74.44%
EY 11.42 3.99 4.37 3.63 2.70 1.93 1.46 291.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 0.93 0.95 0.96 1.02 1.17 -8.10%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 16/03/17 08/12/16 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 -
Price 1.53 1.38 1.28 1.27 1.47 1.41 1.46 -
P/RPS 1.80 1.29 1.26 1.39 1.88 1.37 1.52 11.87%
P/EPS 9.17 25.41 22.70 27.14 42.24 53.41 64.41 -72.57%
EY 10.90 3.93 4.41 3.69 2.37 1.87 1.55 264.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 0.93 0.93 1.10 1.05 1.10 -1.21%

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