[ECOWLD] QoQ Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -47.81%
YoY- -1.34%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 71,496 66,913 33,564 38,660 62,054 64,781 40,296 46.50%
PBT 17,955 18,360 7,942 12,844 25,194 23,256 17,290 2.54%
Tax -5,458 -5,434 -2,498 -3,744 -7,757 -6,341 -5,570 -1.34%
NP 12,497 12,925 5,444 9,100 17,437 16,914 11,720 4.36%
-
NP to SH 12,497 12,925 5,444 9,100 17,437 16,914 11,720 4.36%
-
Tax Rate 30.40% 29.60% 31.45% 29.15% 30.79% 27.27% 32.22% -
Total Cost 58,999 53,988 28,120 29,560 44,617 47,866 28,576 62.07%
-
Net Worth 299,210 296,135 292,551 290,694 286,449 286,703 280,260 4.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 2,737 - - -
Div Payout % - - - - 15.70% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 299,210 296,135 292,551 290,694 286,449 286,703 280,260 4.45%
NOSH 253,568 253,107 254,392 252,777 253,494 253,719 254,782 -0.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.48% 19.32% 16.22% 23.54% 28.10% 26.11% 29.08% -
ROE 4.18% 4.36% 1.86% 3.13% 6.09% 5.90% 4.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.20 26.44 13.19 15.29 24.48 25.53 15.82 46.96%
EPS 4.93 5.11 2.14 3.60 6.88 6.67 4.60 4.72%
DPS 0.00 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 1.18 1.17 1.15 1.15 1.13 1.13 1.10 4.78%
Adjusted Per Share Value based on latest NOSH - 252,777
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.42 2.27 1.14 1.31 2.10 2.20 1.37 46.07%
EPS 0.42 0.44 0.18 0.31 0.59 0.57 0.40 3.30%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.1015 0.1004 0.0992 0.0986 0.0971 0.0972 0.095 4.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.54 0.50 0.46 0.40 0.44 0.58 0.69 -
P/RPS 1.92 1.89 3.49 2.62 1.80 2.27 4.36 -42.08%
P/EPS 10.96 9.79 21.50 11.11 6.40 8.70 15.00 -18.86%
EY 9.13 10.21 4.65 9.00 15.63 11.49 6.67 23.25%
DY 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.46 0.43 0.40 0.35 0.39 0.51 0.63 -18.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 25/02/03 26/11/02 27/08/02 28/05/02 -
Price 0.58 0.54 0.44 0.43 0.41 0.49 0.65 -
P/RPS 2.06 2.04 3.33 2.81 1.67 1.92 4.11 -36.87%
P/EPS 11.77 10.57 20.56 11.94 5.96 7.35 14.13 -11.46%
EY 8.50 9.46 4.86 8.37 16.78 13.61 7.08 12.94%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.49 0.46 0.38 0.37 0.36 0.43 0.59 -11.63%

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