[ECOWLD] QoQ Annualized Quarter Result on 31-Jan-2021 [#1]

Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- 84.76%
YoY- 86.29%
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 2,042,767 1,835,622 1,855,616 2,029,412 1,996,681 1,814,953 1,766,696 10.13%
PBT 239,316 221,357 260,590 292,448 169,046 126,762 141,438 41.85%
Tax -56,576 -34,821 -51,080 -42,712 -33,875 -35,145 -31,622 47.22%
NP 182,740 186,536 209,510 249,736 135,171 91,617 109,816 40.29%
-
NP to SH 182,740 186,536 209,510 249,736 135,171 91,617 109,816 40.29%
-
Tax Rate 23.64% 15.73% 19.60% 14.60% 20.04% 27.73% 22.36% -
Total Cost 1,860,027 1,649,086 1,646,106 1,779,676 1,861,510 1,723,336 1,656,880 7.99%
-
Net Worth 4,769,876 4,740,433 4,740,433 4,681,545 4,681,545 4,622,658 4,593,214 2.54%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 117,774 78,516 117,774 - 58,887 - - -
Div Payout % 64.45% 42.09% 56.21% - 43.57% - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 4,769,876 4,740,433 4,740,433 4,681,545 4,681,545 4,622,658 4,593,214 2.54%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 8.95% 10.16% 11.29% 12.31% 6.77% 5.05% 6.22% -
ROE 3.83% 3.93% 4.42% 5.33% 2.89% 1.98% 2.39% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 69.38 62.34 63.02 68.93 67.81 61.64 60.00 10.13%
EPS 6.21 6.33 7.12 8.48 4.59 3.11 3.72 40.59%
DPS 4.00 2.67 4.00 0.00 2.00 0.00 0.00 -
NAPS 1.62 1.61 1.61 1.59 1.59 1.57 1.56 2.54%
Adjusted Per Share Value based on latest NOSH - 2,944,368
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 69.38 62.34 63.02 68.93 67.81 61.64 60.00 10.13%
EPS 6.21 6.34 7.12 8.48 4.59 3.11 3.73 40.34%
DPS 4.00 2.67 4.00 0.00 2.00 0.00 0.00 -
NAPS 1.62 1.61 1.61 1.59 1.59 1.57 1.56 2.54%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.02 0.695 0.62 0.50 0.38 0.435 0.41 -
P/RPS 1.47 1.11 0.98 0.73 0.56 0.71 0.68 66.95%
P/EPS 16.43 10.97 8.71 5.89 8.28 13.98 10.99 30.64%
EY 6.08 9.12 11.48 16.96 12.08 7.15 9.10 -23.51%
DY 3.92 3.84 6.45 0.00 5.26 0.00 0.00 -
P/NAPS 0.63 0.43 0.39 0.31 0.24 0.28 0.26 80.11%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 16/12/21 17/09/21 24/06/21 25/03/21 17/12/20 24/09/20 25/06/20 -
Price 0.86 0.805 0.66 0.62 0.505 0.405 0.415 -
P/RPS 1.24 1.29 1.05 0.90 0.74 0.66 0.69 47.65%
P/EPS 13.86 12.71 9.28 7.31 11.00 13.02 11.13 15.70%
EY 7.22 7.87 10.78 13.68 9.09 7.68 8.99 -13.56%
DY 4.65 3.31 6.06 0.00 3.96 0.00 0.00 -
P/NAPS 0.53 0.50 0.41 0.39 0.32 0.26 0.27 56.58%

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