[ECOWLD] QoQ Cumulative Quarter Result on 31-Oct-2015 [#4]

Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
QoQ- 81.18%
YoY- 512.06%
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 1,805,449 1,078,113 463,511 1,712,061 1,030,126 575,849 158,027 408.01%
PBT 149,789 83,033 31,163 73,918 39,040 23,307 5,637 792.25%
Tax -49,862 -27,686 -10,492 -30,062 -14,877 -8,537 -2,674 604.44%
NP 99,927 55,347 20,671 43,856 24,163 14,770 2,963 946.08%
-
NP to SH 99,927 55,347 20,671 43,952 24,259 14,866 3,059 924.05%
-
Tax Rate 33.29% 33.34% 33.67% 40.67% 38.11% 36.63% 47.44% -
Total Cost 1,705,522 1,022,766 442,840 1,668,205 1,005,963 561,079 155,064 395.29%
-
Net Worth 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 1,258,654 331,391 359.75%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 3,260,029 3,216,748 3,183,809 2,230,896 1,897,910 1,258,654 331,391 359.75%
NOSH 2,362,340 2,365,256 2,375,976 1,664,848 1,426,999 991,066 509,833 178.19%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 5.53% 5.13% 4.46% 2.56% 2.35% 2.56% 1.87% -
ROE 3.07% 1.72% 0.65% 1.97% 1.28% 1.18% 0.92% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 76.43 45.58 19.51 102.84 72.19 58.10 31.00 82.60%
EPS 4.23 2.34 0.87 2.64 1.70 1.50 0.60 268.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.34 1.34 1.33 1.27 0.65 65.26%
Adjusted Per Share Value based on latest NOSH - 2,372,650
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 61.30 36.60 15.74 58.13 34.97 19.55 5.37 407.73%
EPS 3.39 1.88 0.70 1.49 0.82 0.50 0.10 949.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1068 1.0922 1.081 0.7574 0.6444 0.4273 0.1125 359.77%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.29 1.29 1.29 1.37 1.55 1.82 2.25 -
P/RPS 1.69 2.83 6.61 1.33 2.15 3.13 7.26 -62.19%
P/EPS 30.50 55.13 148.28 51.89 91.18 121.33 375.00 -81.25%
EY 3.28 1.81 0.67 1.93 1.10 0.82 0.27 429.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.96 1.02 1.17 1.43 3.46 -58.38%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 19/03/15 -
Price 1.28 1.27 1.47 1.41 1.46 1.47 1.98 -
P/RPS 1.67 2.79 7.54 1.37 2.02 2.53 6.39 -59.15%
P/EPS 30.26 54.27 168.97 53.41 85.88 98.00 330.00 -79.69%
EY 3.30 1.84 0.59 1.87 1.16 1.02 0.30 395.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.10 1.05 1.10 1.16 3.05 -54.73%

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