[ECOWLD] QoQ Cumulative Quarter Result on 31-Oct-2014

Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Oct-2014
Profit Trend
QoQ- 23.62%
YoY--%
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
Revenue 1,030,126 575,849 158,027 148,395 112,360 0 76,727 995.57%
PBT 39,040 23,307 5,637 12,092 9,269 0 7,680 347.57%
Tax -14,877 -8,537 -2,674 -4,914 -3,460 0 -2,637 392.70%
NP 24,163 14,770 2,963 7,178 5,809 0 5,043 323.83%
-
NP to SH 24,259 14,866 3,059 7,181 5,809 0 5,043 325.38%
-
Tax Rate 38.11% 36.63% 47.44% 40.64% 37.33% - 34.34% -
Total Cost 1,005,963 561,079 155,064 141,217 106,551 0 71,684 1041.18%
-
Net Worth 1,897,910 1,258,654 331,391 327,331 324,695 0 324,373 409.53%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
Net Worth 1,897,910 1,258,654 331,391 327,331 324,695 0 324,373 409.53%
NOSH 1,426,999 991,066 509,833 253,745 253,668 253,417 253,417 391.84%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
NP Margin 2.35% 2.56% 1.87% 4.84% 5.17% 0.00% 6.57% -
ROE 1.28% 1.18% 0.92% 2.19% 1.79% 0.00% 1.55% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
RPS 72.19 58.10 31.00 58.48 44.29 0.00 30.28 122.73%
EPS 1.70 1.50 0.60 2.83 2.29 0.00 1.99 -13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.27 0.65 1.29 1.28 0.00 1.28 3.59%
Adjusted Per Share Value based on latest NOSH - 254,074
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
RPS 34.96 19.55 5.36 5.04 3.81 0.00 2.60 997.10%
EPS 0.82 0.50 0.10 0.24 0.20 0.00 0.17 326.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6442 0.4272 0.1125 0.1111 0.1102 0.00 0.1101 409.53%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 30/09/14 31/07/14 30/06/14 -
Price 1.55 1.82 2.25 4.50 4.67 5.21 5.30 -
P/RPS 2.15 3.13 7.26 7.69 10.54 0.00 17.51 -85.53%
P/EPS 91.18 121.33 375.00 159.01 203.93 0.00 266.33 -62.76%
EY 1.10 0.82 0.27 0.63 0.49 0.00 0.38 166.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.43 3.46 3.49 3.65 0.00 4.14 -68.80%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 30/06/14 CAGR
Date 17/09/15 17/06/15 19/03/15 10/12/14 20/11/14 - 21/08/14 -
Price 1.46 1.47 1.98 3.95 4.31 0.00 4.84 -
P/RPS 2.02 2.53 6.39 6.75 9.73 0.00 15.99 -85.14%
P/EPS 85.88 98.00 330.00 139.58 188.21 0.00 243.22 -61.69%
EY 1.16 1.02 0.30 0.72 0.53 0.00 0.41 160.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.16 3.05 3.06 3.37 0.00 3.78 -67.94%

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