[ECOWLD] QoQ Cumulative Quarter Result on 30-Jun-2003 [#3]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 256.14%
YoY- -23.59%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 42,386 16,594 71,496 50,185 16,782 9,665 62,054 -22.42%
PBT 5,119 2,048 17,955 13,770 3,971 3,211 25,194 -65.40%
Tax -1,468 -665 -5,458 -4,076 -1,249 -936 -7,757 -67.00%
NP 3,651 1,383 12,497 9,694 2,722 2,275 17,437 -64.70%
-
NP to SH 3,651 1,383 12,497 9,694 2,722 2,275 17,437 -64.70%
-
Tax Rate 28.68% 32.47% 30.40% 29.60% 31.45% 29.15% 30.79% -
Total Cost 38,735 15,211 58,999 40,491 14,060 7,390 44,617 -8.98%
-
Net Worth 301,714 296,716 299,210 296,135 292,551 290,694 286,449 3.51%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 2,737 -
Div Payout % - - - - - - 15.70% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 301,714 296,716 299,210 296,135 292,551 290,694 286,449 3.51%
NOSH 253,541 251,454 253,568 253,107 254,392 252,777 253,494 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.61% 8.33% 17.48% 19.32% 16.22% 23.54% 28.10% -
ROE 1.21% 0.47% 4.18% 3.27% 0.93% 0.78% 6.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.72 6.60 28.20 19.83 6.60 3.82 24.48 -22.42%
EPS 1.44 0.55 4.93 3.83 1.07 0.90 6.88 -64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 1.19 1.18 1.18 1.17 1.15 1.15 1.13 3.50%
Adjusted Per Share Value based on latest NOSH - 253,527
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.43 0.56 2.42 1.70 0.57 0.33 2.10 -22.58%
EPS 0.12 0.05 0.42 0.33 0.09 0.08 0.59 -65.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.1021 0.1004 0.1012 0.1002 0.099 0.0983 0.0969 3.54%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.60 0.57 0.54 0.50 0.46 0.40 0.44 -
P/RPS 3.59 8.64 1.92 2.52 6.97 10.46 1.80 58.37%
P/EPS 41.67 103.64 10.96 13.05 42.99 44.44 6.40 248.28%
EY 2.40 0.96 9.13 7.66 2.33 2.25 15.63 -71.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 0.50 0.48 0.46 0.43 0.40 0.35 0.39 17.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 21/11/03 29/08/03 29/05/03 25/02/03 26/11/02 -
Price 0.44 0.60 0.58 0.54 0.44 0.43 0.41 -
P/RPS 2.63 9.09 2.06 2.72 6.67 11.25 1.67 35.32%
P/EPS 30.56 109.09 11.77 14.10 41.12 47.78 5.96 197.05%
EY 3.27 0.92 8.50 7.09 2.43 2.09 16.78 -66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.37 0.51 0.49 0.46 0.38 0.37 0.36 1.84%

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