[ECOWLD] QoQ Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -37.81%
YoY- -39.26%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,320 72,716 75,230 79,756 78,467 78,425 84,772 -15.08%
PBT 6,990 6,014 4,488 5,316 8,720 8,252 10,238 -22.44%
Tax -2,523 -2,236 -1,958 -1,956 -3,317 -2,650 -2,936 -9.60%
NP 4,467 3,778 2,530 3,360 5,403 5,601 7,302 -27.91%
-
NP to SH 4,467 3,778 2,530 3,360 5,403 5,601 7,302 -27.91%
-
Tax Rate 36.09% 37.18% 43.63% 36.79% 38.04% 32.11% 28.68% -
Total Cost 61,853 68,937 72,700 76,396 73,064 72,824 77,470 -13.92%
-
Net Worth 302,030 301,112 298,539 302,909 301,224 301,156 301,714 0.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 302,030 301,112 298,539 302,909 301,224 301,156 301,714 0.06%
NOSH 253,806 253,035 253,000 254,545 253,129 253,072 253,541 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.74% 5.20% 3.36% 4.21% 6.89% 7.14% 8.61% -
ROE 1.48% 1.25% 0.85% 1.11% 1.79% 1.86% 2.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.13 28.74 29.74 31.33 31.00 30.99 33.44 -15.15%
EPS 1.76 1.49 1.00 1.32 2.13 2.21 2.88 -27.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.19 1.19 1.19 1.19 0.00%
Adjusted Per Share Value based on latest NOSH - 254,545
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.25 2.47 2.55 2.71 2.66 2.66 2.88 -15.16%
EPS 0.15 0.13 0.09 0.11 0.18 0.19 0.25 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.1022 0.1013 0.1028 0.1022 0.1022 0.1024 0.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.35 0.38 0.41 0.41 0.46 0.60 -
P/RPS 1.53 1.22 1.28 1.31 1.32 1.48 1.79 -9.92%
P/EPS 22.73 23.44 38.00 31.06 19.21 20.78 20.83 5.98%
EY 4.40 4.27 2.63 3.22 5.21 4.81 4.80 -5.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.32 0.34 0.34 0.39 0.50 -22.65%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.31 0.36 0.33 0.40 0.40 0.45 0.44 -
P/RPS 1.19 1.25 1.11 1.28 1.29 1.45 1.32 -6.67%
P/EPS 17.61 24.11 33.00 30.30 18.74 20.33 15.28 9.91%
EY 5.68 4.15 3.03 3.30 5.34 4.92 6.55 -9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.34 0.34 0.38 0.37 -20.94%

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