[ECOWLD] QoQ Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 137.42%
YoY- -23.59%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 84,772 66,376 71,496 66,913 33,564 38,660 62,054 23.09%
PBT 10,238 8,192 17,955 18,360 7,942 12,844 25,194 -45.10%
Tax -2,936 -2,660 -5,458 -5,434 -2,498 -3,744 -7,757 -47.64%
NP 7,302 5,532 12,497 12,925 5,444 9,100 17,437 -43.99%
-
NP to SH 7,302 5,532 12,497 12,925 5,444 9,100 17,437 -43.99%
-
Tax Rate 28.68% 32.47% 30.40% 29.60% 31.45% 29.15% 30.79% -
Total Cost 77,470 60,844 58,999 53,988 28,120 29,560 44,617 44.41%
-
Net Worth 301,714 296,716 299,210 296,135 292,551 290,694 286,449 3.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 2,737 -
Div Payout % - - - - - - 15.70% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 301,714 296,716 299,210 296,135 292,551 290,694 286,449 3.51%
NOSH 253,541 251,454 253,568 253,107 254,392 252,777 253,494 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.61% 8.33% 17.48% 19.32% 16.22% 23.54% 28.10% -
ROE 2.42% 1.86% 4.18% 4.36% 1.86% 3.13% 6.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.44 26.40 28.20 26.44 13.19 15.29 24.48 23.08%
EPS 2.88 2.20 4.93 5.11 2.14 3.60 6.88 -44.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 1.19 1.18 1.18 1.17 1.15 1.15 1.13 3.50%
Adjusted Per Share Value based on latest NOSH - 253,527
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.87 2.25 2.42 2.26 1.14 1.31 2.10 23.12%
EPS 0.25 0.19 0.42 0.44 0.18 0.31 0.59 -43.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.1021 0.1004 0.1012 0.1002 0.099 0.0983 0.0969 3.54%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.60 0.57 0.54 0.50 0.46 0.40 0.44 -
P/RPS 1.79 2.16 1.92 1.89 3.49 2.62 1.80 -0.37%
P/EPS 20.83 25.91 10.96 9.79 21.50 11.11 6.40 119.46%
EY 4.80 3.86 9.13 10.21 4.65 9.00 15.63 -54.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 0.50 0.48 0.46 0.43 0.40 0.35 0.39 17.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 21/11/03 29/08/03 29/05/03 25/02/03 26/11/02 -
Price 0.44 0.60 0.58 0.54 0.44 0.43 0.41 -
P/RPS 1.32 2.27 2.06 2.04 3.33 2.81 1.67 -14.49%
P/EPS 15.28 27.27 11.77 10.57 20.56 11.94 5.96 87.21%
EY 6.55 3.67 8.50 9.46 4.86 8.37 16.78 -46.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.37 0.51 0.49 0.46 0.38 0.37 0.36 1.84%

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