[ECOWLD] QoQ Annualized Quarter Result on 30-Jun-2013

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- 13.86%
YoY- 605.41%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 90,480 0 156,326 168,514 164,107 139,348 65,286 29.77%
PBT 7,880 0 29,603 38,419 31,449 25,940 8,095 -2.12%
Tax -4,732 0 -5,335 -2,058 484 588 -893 278.79%
NP 3,148 0 24,268 36,361 31,934 26,528 7,202 -48.36%
-
NP to SH 3,148 0 24,268 36,361 31,934 26,528 7,202 -48.36%
-
Tax Rate 60.05% - 18.02% 5.36% -1.54% -2.27% 11.03% -
Total Cost 87,332 0 132,058 132,153 132,172 112,820 58,084 38.50%
-
Net Worth 322,416 321,715 321,715 319,160 306,671 303,755 296,702 6.86%
Dividend
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 1,901 -
Div Payout % - - - - - - 26.41% -
Equity
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 322,416 321,715 321,715 319,160 306,671 303,755 296,702 6.86%
NOSH 253,870 253,319 253,319 253,301 253,447 253,129 253,591 0.08%
Ratio Analysis
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.48% 0.00% 15.52% 21.58% 19.46% 19.04% 11.03% -
ROE 0.98% 0.00% 7.54% 11.39% 10.41% 8.73% 2.43% -
Per Share
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.64 0.00 61.71 66.53 64.75 55.05 25.74 29.68%
EPS 1.24 0.00 9.58 14.36 12.60 10.48 2.84 -48.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 1.27 1.27 1.27 1.26 1.21 1.20 1.17 6.76%
Adjusted Per Share Value based on latest NOSH - 253,124
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.06 0.00 5.29 5.70 5.55 4.71 2.21 29.68%
EPS 0.11 0.00 0.82 1.23 1.08 0.90 0.24 -46.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1091 0.1088 0.1088 0.108 0.1037 0.1028 0.1004 6.86%
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 31/10/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.80 2.14 1.94 0.67 0.40 0.30 0.27 -
P/RPS 10.66 0.00 3.14 1.01 0.62 0.54 1.05 536.69%
P/EPS 306.45 0.00 20.25 4.67 3.17 2.86 9.51 1501.63%
EY 0.33 0.00 4.94 21.43 31.50 34.93 10.52 -93.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 2.99 1.69 1.53 0.53 0.33 0.25 0.23 675.69%
Price Multiplier on Announcement Date
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 25/02/14 - 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 -
Price 4.70 0.00 2.73 0.63 0.88 0.31 0.28 -
P/RPS 13.19 0.00 4.42 0.95 1.36 0.56 1.09 632.54%
P/EPS 379.03 0.00 28.50 4.39 6.98 2.96 9.86 1743.98%
EY 0.26 0.00 3.51 22.79 14.32 33.81 10.14 -94.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 3.70 0.00 2.15 0.50 0.73 0.26 0.24 788.85%

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