[ECOWLD] QoQ Cumulative Quarter Result on 31-Mar-2003 [#2]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 19.65%
YoY- -53.55%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 16,594 71,496 50,185 16,782 9,665 62,054 48,586 -51.04%
PBT 2,048 17,955 13,770 3,971 3,211 25,194 17,442 -75.92%
Tax -665 -5,458 -4,076 -1,249 -936 -7,757 -4,756 -72.96%
NP 1,383 12,497 9,694 2,722 2,275 17,437 12,686 -77.08%
-
NP to SH 1,383 12,497 9,694 2,722 2,275 17,437 12,686 -77.08%
-
Tax Rate 32.47% 30.40% 29.60% 31.45% 29.15% 30.79% 27.27% -
Total Cost 15,211 58,999 40,491 14,060 7,390 44,617 35,900 -43.49%
-
Net Worth 296,716 299,210 296,135 292,551 290,694 286,449 286,703 2.30%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 2,737 - -
Div Payout % - - - - - 15.70% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 296,716 299,210 296,135 292,551 290,694 286,449 286,703 2.30%
NOSH 251,454 253,568 253,107 254,392 252,777 253,494 253,720 -0.59%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.33% 17.48% 19.32% 16.22% 23.54% 28.10% 26.11% -
ROE 0.47% 4.18% 3.27% 0.93% 0.78% 6.09% 4.42% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.60 28.20 19.83 6.60 3.82 24.48 19.15 -50.74%
EPS 0.55 4.93 3.83 1.07 0.90 6.88 5.00 -76.94%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 0.00 -
NAPS 1.18 1.18 1.17 1.15 1.15 1.13 1.13 2.92%
Adjusted Per Share Value based on latest NOSH - 248,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.56 2.42 1.70 0.57 0.33 2.10 1.64 -51.05%
EPS 0.05 0.42 0.33 0.09 0.08 0.59 0.43 -76.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.1004 0.1012 0.1002 0.099 0.0983 0.0969 0.097 2.31%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.57 0.54 0.50 0.46 0.40 0.44 0.58 -
P/RPS 8.64 1.92 2.52 6.97 10.46 1.80 3.03 100.70%
P/EPS 103.64 10.96 13.05 42.99 44.44 6.40 11.60 328.85%
EY 0.96 9.13 7.66 2.33 2.25 15.63 8.62 -76.75%
DY 0.00 0.00 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 0.48 0.46 0.43 0.40 0.35 0.39 0.51 -3.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 29/05/03 25/02/03 26/11/02 27/08/02 -
Price 0.60 0.58 0.54 0.44 0.43 0.41 0.49 -
P/RPS 9.09 2.06 2.72 6.67 11.25 1.67 2.56 132.20%
P/EPS 109.09 11.77 14.10 41.12 47.78 5.96 9.80 396.36%
EY 0.92 8.50 7.09 2.43 2.09 16.78 10.20 -79.79%
DY 0.00 0.00 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.51 0.49 0.46 0.38 0.37 0.36 0.43 12.01%

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