[ECOWLD] QoQ Annualized Quarter Result on 31-Jul-2016 [#3]

Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 20.36%
YoY- 311.92%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 2,525,464 2,370,856 2,546,437 2,407,265 2,156,226 1,854,044 1,712,061 29.61%
PBT 363,178 526,448 193,182 199,718 166,066 124,652 73,918 189.29%
Tax -63,486 -61,788 -63,901 -66,482 -55,372 -41,968 -30,062 64.67%
NP 299,692 464,660 129,281 133,236 110,694 82,684 43,856 260.52%
-
NP to SH 299,692 464,660 129,281 133,236 110,694 82,684 43,952 260.00%
-
Tax Rate 17.48% 11.74% 33.08% 33.29% 33.34% 33.67% 40.67% -
Total Cost 2,225,772 1,906,196 2,417,156 2,274,029 2,045,532 1,771,360 1,668,205 21.21%
-
Net Worth 4,139,263 3,955,738 3,285,594 3,260,029 3,216,748 3,183,809 2,230,896 51.05%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 4,139,263 3,955,738 3,285,594 3,260,029 3,216,748 3,183,809 2,230,896 51.05%
NOSH 2,944,368 2,785,731 2,380,865 2,362,340 2,365,256 2,375,976 1,664,848 46.29%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 11.87% 19.60% 5.08% 5.53% 5.13% 4.46% 2.56% -
ROE 7.24% 11.75% 3.93% 4.09% 3.44% 2.60% 1.97% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 87.25 85.11 106.95 101.90 91.16 78.03 102.84 -10.38%
EPS 10.56 16.68 5.43 5.64 4.68 3.48 2.64 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.38 1.38 1.36 1.34 1.34 4.43%
Adjusted Per Share Value based on latest NOSH - 2,358,730
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 85.74 80.50 86.46 81.73 73.21 62.95 58.13 29.60%
EPS 10.18 15.78 4.39 4.52 3.76 2.81 1.49 260.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4054 1.3431 1.1155 1.1068 1.0922 1.081 0.7574 51.05%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.52 1.46 1.36 1.29 1.29 1.29 1.37 -
P/RPS 1.74 1.72 1.27 1.27 1.42 1.65 1.33 19.63%
P/EPS 14.68 8.75 25.05 22.87 27.56 37.07 51.89 -56.93%
EY 6.81 11.42 3.99 4.37 3.63 2.70 1.93 131.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 0.99 0.93 0.95 0.96 1.02 2.59%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 15/06/17 16/03/17 08/12/16 27/09/16 28/06/16 24/03/16 10/12/15 -
Price 1.65 1.53 1.38 1.28 1.27 1.47 1.41 -
P/RPS 1.89 1.80 1.29 1.26 1.39 1.88 1.37 23.94%
P/EPS 15.94 9.17 25.41 22.70 27.14 42.24 53.41 -55.37%
EY 6.27 10.90 3.93 4.41 3.69 2.37 1.87 124.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.08 1.00 0.93 0.93 1.10 1.05 6.25%

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