[ECOWLD] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 60.48%
YoY- 408.79%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 164,107 139,348 65,286 54,434 46,748 51,176 55,714 105.34%
PBT 31,449 25,940 8,095 4,977 3,006 3,856 -2,296 -
Tax 484 588 -893 177 206 180 215 71.68%
NP 31,934 26,528 7,202 5,154 3,212 4,036 -2,081 -
-
NP to SH 31,934 26,528 7,202 5,154 3,212 4,036 -2,081 -
-
Tax Rate -1.54% -2.27% 11.03% -3.56% -6.85% -4.67% - -
Total Cost 132,172 112,820 58,084 49,280 43,536 47,140 57,795 73.49%
-
Net Worth 306,671 303,755 296,702 298,162 298,257 295,132 289,559 3.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 1,901 - - - - -
Div Payout % - - 26.41% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 306,671 303,755 296,702 298,162 298,257 295,132 289,559 3.89%
NOSH 253,447 253,129 253,591 252,679 254,920 252,249 253,999 -0.14%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 19.46% 19.04% 11.03% 9.47% 6.87% 7.89% -3.74% -
ROE 10.41% 8.73% 2.43% 1.73% 1.08% 1.37% -0.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.75 55.05 25.74 21.54 18.34 20.29 21.93 105.67%
EPS 12.60 10.48 2.84 2.04 1.26 1.60 -0.82 -
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.17 1.18 1.17 1.17 1.14 4.04%
Adjusted Per Share Value based on latest NOSH - 254,044
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.55 4.71 2.21 1.84 1.58 1.73 1.88 105.65%
EPS 1.08 0.90 0.24 0.17 0.11 0.14 -0.07 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.1027 0.1004 0.1009 0.1009 0.0998 0.0979 3.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.40 0.30 0.27 0.25 0.24 0.25 0.24 -
P/RPS 0.62 0.54 1.05 1.16 1.31 1.23 1.09 -31.32%
P/EPS 3.17 2.86 9.51 12.25 19.05 15.63 -29.29 -
EY 31.50 34.93 10.52 8.16 5.25 6.40 -3.41 -
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.23 0.21 0.21 0.21 0.21 35.12%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 29/08/12 25/05/12 28/02/12 25/11/11 -
Price 0.88 0.31 0.28 0.30 0.27 0.23 0.28 -
P/RPS 1.36 0.56 1.09 1.39 1.47 1.13 1.28 4.12%
P/EPS 6.98 2.96 9.86 14.71 21.43 14.38 -34.18 -
EY 14.32 33.81 10.14 6.80 4.67 6.96 -2.93 -
DY 0.00 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.26 0.24 0.25 0.23 0.20 0.25 104.16%

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