[ECOWLD] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 39.72%
YoY- 446.08%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 168,514 164,107 139,348 65,286 54,434 46,748 51,176 121.49%
PBT 38,419 31,449 25,940 8,095 4,977 3,006 3,856 363.67%
Tax -2,058 484 588 -893 177 206 180 -
NP 36,361 31,934 26,528 7,202 5,154 3,212 4,036 333.54%
-
NP to SH 36,361 31,934 26,528 7,202 5,154 3,212 4,036 333.54%
-
Tax Rate 5.36% -1.54% -2.27% 11.03% -3.56% -6.85% -4.67% -
Total Cost 132,153 132,172 112,820 58,084 49,280 43,536 47,140 98.94%
-
Net Worth 319,160 306,671 303,755 296,702 298,162 298,257 295,132 5.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 1,901 - - - -
Div Payout % - - - 26.41% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 319,160 306,671 303,755 296,702 298,162 298,257 295,132 5.36%
NOSH 253,301 253,447 253,129 253,591 252,679 254,920 252,249 0.27%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 21.58% 19.46% 19.04% 11.03% 9.47% 6.87% 7.89% -
ROE 11.39% 10.41% 8.73% 2.43% 1.73% 1.08% 1.37% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.53 64.75 55.05 25.74 21.54 18.34 20.29 120.87%
EPS 14.36 12.60 10.48 2.84 2.04 1.26 1.60 332.45%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.26 1.21 1.20 1.17 1.18 1.17 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 252,727
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.71 5.57 4.73 2.21 1.85 1.59 1.74 120.98%
EPS 1.23 1.08 0.90 0.24 0.17 0.11 0.14 326.34%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.1082 0.104 0.103 0.1006 0.1011 0.1011 0.1001 5.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.67 0.40 0.30 0.27 0.25 0.24 0.25 -
P/RPS 1.01 0.62 0.54 1.05 1.16 1.31 1.23 -12.32%
P/EPS 4.67 3.17 2.86 9.51 12.25 19.05 15.63 -55.33%
EY 21.43 31.50 34.93 10.52 8.16 5.25 6.40 123.98%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.25 0.23 0.21 0.21 0.21 85.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 29/11/12 29/08/12 25/05/12 28/02/12 -
Price 0.63 0.88 0.31 0.28 0.30 0.27 0.23 -
P/RPS 0.95 1.36 0.56 1.09 1.39 1.47 1.13 -10.93%
P/EPS 4.39 6.98 2.96 9.86 14.71 21.43 14.38 -54.69%
EY 22.79 14.32 33.81 10.14 6.80 4.67 6.96 120.66%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.26 0.24 0.25 0.23 0.20 84.30%

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