[ECOHLDS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.23%
YoY- -11.02%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 73,561 51,070 33,205 14,956 62,134 47,202 32,155 73.35%
PBT 13,763 11,302 7,230 2,978 13,171 10,276 6,732 60.87%
Tax -2,056 -50 0 0 -93 0 0 -
NP 11,707 11,252 7,230 2,978 13,078 10,276 6,732 44.46%
-
NP to SH 11,715 11,260 7,230 2,978 13,079 10,276 6,732 44.53%
-
Tax Rate 14.94% 0.44% 0.00% 0.00% 0.71% 0.00% 0.00% -
Total Cost 61,854 39,818 25,975 11,978 49,056 36,926 25,423 80.60%
-
Net Worth 59,226 61,211 58,005 53,759 50,779 49,558 46,831 16.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,254 - - - 2,441 - - -
Div Payout % 27.78% - - - 18.67% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 59,226 61,211 58,005 53,759 50,779 49,558 46,831 16.89%
NOSH 162,709 162,709 162,709 162,709 162,755 162,594 162,608 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.91% 22.03% 21.77% 19.91% 21.05% 21.77% 20.94% -
ROE 19.78% 18.40% 12.46% 5.54% 25.76% 20.73% 14.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.21 31.39 20.41 9.19 38.18 29.03 19.77 73.31%
EPS 7.20 6.91 4.44 1.83 8.04 6.32 4.14 44.47%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.364 0.3762 0.3565 0.3304 0.312 0.3048 0.288 16.84%
Adjusted Per Share Value based on latest NOSH - 162,709
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.48 12.14 7.89 3.55 14.77 11.22 7.64 73.37%
EPS 2.78 2.68 1.72 0.71 3.11 2.44 1.60 44.38%
DPS 0.77 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.1408 0.1455 0.1379 0.1278 0.1207 0.1178 0.1113 16.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.70 0.59 0.385 0.345 0.37 0.35 0.35 -
P/RPS 1.55 1.88 1.89 3.75 0.97 1.21 1.77 -8.44%
P/EPS 9.72 8.53 8.66 18.85 4.60 5.54 8.45 9.75%
EY 10.29 11.73 11.54 5.31 21.72 18.06 11.83 -8.85%
DY 2.86 0.00 0.00 0.00 4.05 0.00 0.00 -
P/NAPS 1.92 1.57 1.08 1.04 1.19 1.15 1.22 35.18%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 12/11/13 19/08/13 23/05/13 21/02/13 08/11/12 09/08/12 -
Price 0.66 0.73 0.43 0.41 0.335 0.38 0.46 -
P/RPS 1.46 2.33 2.11 4.46 0.88 1.31 2.33 -26.71%
P/EPS 9.17 10.55 9.68 22.40 4.17 6.01 11.11 -11.97%
EY 10.91 9.48 10.33 4.46 23.99 16.63 9.00 13.64%
DY 3.03 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 1.81 1.94 1.21 1.24 1.07 1.25 1.60 8.54%

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