[ECOWLD] QoQ Annualized Quarter Result on 30-Sep-2003 [#4]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -3.31%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 78,425 84,772 66,376 71,496 66,913 33,564 38,660 60.31%
PBT 8,252 10,238 8,192 17,955 18,360 7,942 12,844 -25.56%
Tax -2,650 -2,936 -2,660 -5,458 -5,434 -2,498 -3,744 -20.59%
NP 5,601 7,302 5,532 12,497 12,925 5,444 9,100 -27.66%
-
NP to SH 5,601 7,302 5,532 12,497 12,925 5,444 9,100 -27.66%
-
Tax Rate 32.11% 28.68% 32.47% 30.40% 29.60% 31.45% 29.15% -
Total Cost 72,824 77,470 60,844 58,999 53,988 28,120 29,560 82.50%
-
Net Worth 301,156 301,714 296,716 299,210 296,135 292,551 290,694 2.38%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 301,156 301,714 296,716 299,210 296,135 292,551 290,694 2.38%
NOSH 253,072 253,541 251,454 253,568 253,107 254,392 252,777 0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.14% 8.61% 8.33% 17.48% 19.32% 16.22% 23.54% -
ROE 1.86% 2.42% 1.86% 4.18% 4.36% 1.86% 3.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.99 33.44 26.40 28.20 26.44 13.19 15.29 60.22%
EPS 2.21 2.88 2.20 4.93 5.11 2.14 3.60 -27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.18 1.17 1.15 1.15 2.30%
Adjusted Per Share Value based on latest NOSH - 252,807
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.65 2.87 2.25 2.42 2.26 1.14 1.31 60.01%
EPS 0.19 0.25 0.19 0.42 0.44 0.18 0.31 -27.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1019 0.1021 0.1004 0.1012 0.1002 0.099 0.0983 2.42%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.46 0.60 0.57 0.54 0.50 0.46 0.40 -
P/RPS 1.48 1.79 2.16 1.92 1.89 3.49 2.62 -31.68%
P/EPS 20.78 20.83 25.91 10.96 9.79 21.50 11.11 51.86%
EY 4.81 4.80 3.86 9.13 10.21 4.65 9.00 -34.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.48 0.46 0.43 0.40 0.35 7.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 21/11/03 29/08/03 29/05/03 25/02/03 -
Price 0.45 0.44 0.60 0.58 0.54 0.44 0.43 -
P/RPS 1.45 1.32 2.27 2.06 2.04 3.33 2.81 -35.69%
P/EPS 20.33 15.28 27.27 11.77 10.57 20.56 11.94 42.63%
EY 4.92 6.55 3.67 8.50 9.46 4.86 8.37 -29.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.51 0.49 0.46 0.38 0.37 1.79%

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