[ECOWLD] QoQ Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 37.6%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 63,920 65,053 53,526 55,820 30,957 27,580 15,324 158.90%
PBT -4,498 -4,592 -6,628 -5,460 -7,888 -7,210 -9,098 -37.44%
Tax 539 249 212 260 -446 -82 28 616.97%
NP -3,959 -4,342 -6,416 -5,200 -8,334 -7,293 -9,070 -42.42%
-
NP to SH -3,959 -4,342 -6,416 -5,200 -8,334 -7,293 -9,070 -42.42%
-
Tax Rate - - - - - - - -
Total Cost 67,879 69,395 59,942 61,020 39,291 34,873 24,394 97.71%
-
Net Worth 296,399 295,402 295,540 300,784 301,538 303,888 304,022 -1.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 296,399 295,402 295,540 300,784 301,538 303,888 304,022 -1.67%
NOSH 253,333 252,480 252,598 254,901 253,393 253,240 253,351 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -6.19% -6.68% -11.99% -9.32% -26.92% -26.44% -59.19% -
ROE -1.34% -1.47% -2.17% -1.73% -2.76% -2.40% -2.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.23 25.77 21.19 21.90 12.22 10.89 6.05 158.85%
EPS -1.56 -1.72 -2.54 -2.04 -3.29 -2.88 -3.58 -42.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.17 1.18 1.19 1.20 1.20 -1.67%
Adjusted Per Share Value based on latest NOSH - 254,901
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.16 2.20 1.81 1.89 1.05 0.93 0.52 158.18%
EPS -0.13 -0.15 -0.22 -0.18 -0.28 -0.25 -0.31 -43.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0999 0.10 0.1017 0.102 0.1028 0.1028 -1.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.22 0.20 0.20 0.21 0.21 0.28 -
P/RPS 0.75 0.85 0.94 0.91 1.72 1.93 4.63 -70.25%
P/EPS -12.16 -12.79 -7.87 -9.80 -6.39 -7.29 -7.82 34.18%
EY -8.23 -7.82 -12.70 -10.20 -15.66 -13.71 -12.79 -25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.17 0.17 0.18 0.17 0.23 -21.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 26/05/10 25/02/10 26/11/09 26/08/09 25/05/09 -
Price 0.26 0.20 0.19 0.19 0.22 0.21 0.22 -
P/RPS 1.03 0.78 0.90 0.87 1.80 1.93 3.64 -56.86%
P/EPS -16.64 -11.63 -7.48 -9.31 -6.69 -7.29 -6.15 94.05%
EY -6.01 -8.60 -13.37 -10.74 -14.95 -13.71 -16.27 -48.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.16 0.16 0.18 0.17 0.18 14.30%

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