[ECOWLD] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 148.49%
YoY- 213.63%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,286 40,826 23,374 12,794 55,714 45,609 30,504 65.84%
PBT 8,095 3,733 1,503 964 -2,296 -1,376 -1,359 -
Tax -893 133 103 45 215 124 85 -
NP 7,202 3,866 1,606 1,009 -2,081 -1,252 -1,274 -
-
NP to SH 7,202 3,866 1,606 1,009 -2,081 -1,252 -1,274 -
-
Tax Rate 11.03% -3.56% -6.85% -4.67% - - - -
Total Cost 58,084 36,960 21,768 11,785 57,795 46,861 31,778 49.32%
-
Net Worth 296,702 298,162 298,257 295,132 289,559 298,946 298,115 -0.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,901 - - - - - - -
Div Payout % 26.41% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 296,702 298,162 298,257 295,132 289,559 298,946 298,115 -0.31%
NOSH 253,591 252,679 254,920 252,249 253,999 255,510 254,800 -0.31%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.03% 9.47% 6.87% 7.89% -3.74% -2.75% -4.18% -
ROE 2.43% 1.30% 0.54% 0.34% -0.72% -0.42% -0.43% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.74 16.16 9.17 5.07 21.93 17.85 11.97 66.36%
EPS 2.84 1.53 0.63 0.40 -0.82 -0.49 -0.50 -
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.17 1.17 1.14 1.17 1.17 0.00%
Adjusted Per Share Value based on latest NOSH - 252,249
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.21 1.38 0.79 0.43 1.88 1.54 1.03 66.12%
EPS 0.24 0.13 0.05 0.03 -0.07 -0.04 -0.04 -
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1004 0.1009 0.1009 0.0998 0.098 0.1011 0.1008 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.27 0.25 0.24 0.25 0.24 0.28 0.22 -
P/RPS 1.05 1.55 2.62 4.93 1.09 1.57 1.84 -31.13%
P/EPS 9.51 16.34 38.10 62.50 -29.29 -57.14 -44.00 -
EY 10.52 6.12 2.63 1.60 -3.41 -1.75 -2.27 -
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.21 0.21 0.21 0.24 0.19 13.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 25/05/12 28/02/12 25/11/11 29/08/11 27/05/11 -
Price 0.28 0.30 0.27 0.23 0.28 0.26 0.23 -
P/RPS 1.09 1.86 2.94 4.53 1.28 1.46 1.92 -31.36%
P/EPS 9.86 19.61 42.86 57.50 -34.18 -53.06 -46.00 -
EY 10.14 5.10 2.33 1.74 -2.93 -1.88 -2.17 -
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.23 0.20 0.25 0.22 0.20 12.88%

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