[ECOWLD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -7.91%
YoY- 557.28%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 156,326 112,343 68,378 34,837 65,286 40,826 23,374 254.56%
PBT 29,603 25,613 13,104 6,485 8,095 3,733 1,503 627.99%
Tax -5,335 -1,372 202 147 -893 133 103 -
NP 24,268 24,241 13,306 6,632 7,202 3,866 1,606 510.20%
-
NP to SH 24,268 24,241 13,306 6,632 7,202 3,866 1,606 510.20%
-
Tax Rate 18.02% 5.36% -1.54% -2.27% 11.03% -3.56% -6.85% -
Total Cost 132,058 88,102 55,072 28,205 58,084 36,960 21,768 232.26%
-
Net Worth 321,715 319,160 306,671 303,755 296,702 298,162 298,257 5.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 1,901 - - -
Div Payout % - - - - 26.41% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 321,715 319,160 306,671 303,755 296,702 298,162 298,257 5.17%
NOSH 253,319 253,301 253,447 253,129 253,591 252,679 254,920 -0.41%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.52% 21.58% 19.46% 19.04% 11.03% 9.47% 6.87% -
ROE 7.54% 7.60% 4.34% 2.18% 2.43% 1.30% 0.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.71 44.35 26.98 13.76 25.74 16.16 9.17 256.03%
EPS 9.58 9.57 5.25 2.62 2.84 1.53 0.63 512.77%
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.27 1.26 1.21 1.20 1.17 1.18 1.17 5.61%
Adjusted Per Share Value based on latest NOSH - 253,129
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.31 3.82 2.32 1.18 2.22 1.39 0.79 255.74%
EPS 0.82 0.82 0.45 0.23 0.24 0.13 0.05 544.40%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.1093 0.1084 0.1042 0.1032 0.1008 0.1013 0.1013 5.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.94 0.67 0.40 0.30 0.27 0.25 0.24 -
P/RPS 3.14 1.51 1.48 2.18 1.05 1.55 2.62 12.81%
P/EPS 20.25 7.00 7.62 11.45 9.51 16.34 38.10 -34.36%
EY 4.94 14.28 13.13 8.73 10.52 6.12 2.63 52.17%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.53 0.53 0.33 0.25 0.23 0.21 0.21 275.36%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 29/08/12 25/05/12 -
Price 2.73 0.63 0.88 0.31 0.28 0.30 0.27 -
P/RPS 4.42 1.42 3.26 2.25 1.09 1.86 2.94 31.20%
P/EPS 28.50 6.58 16.76 11.83 9.86 19.61 42.86 -23.79%
EY 3.51 15.19 5.97 8.45 10.14 5.10 2.33 31.37%
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 2.15 0.50 0.73 0.26 0.24 0.25 0.23 343.14%

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