[ECOWLD] QoQ Quarter Result on 30-Jun-2013

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- 63.84%
YoY- 383.64%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 22,620 0 43,983 43,965 33,541 34,837 24,460 -6.05%
PBT 1,970 0 3,990 12,509 6,619 6,485 4,362 -46.99%
Tax -1,183 0 -3,963 -1,574 55 147 -1,026 12.04%
NP 787 0 27 10,935 6,674 6,632 3,336 -68.44%
-
NP to SH 787 0 27 10,935 6,674 6,632 3,336 -68.44%
-
Tax Rate 60.05% - 99.32% 12.58% -0.83% -2.27% 23.52% -
Total Cost 21,833 0 43,956 33,030 26,867 28,205 21,124 2.67%
-
Net Worth 322,416 342,900 342,900 318,937 307,054 303,755 295,690 7.15%
Dividend
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 1,895 -
Div Payout % - - - - - - 56.82% -
Equity
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 322,416 342,900 342,900 318,937 307,054 303,755 295,690 7.15%
NOSH 253,870 270,000 270,000 253,124 253,764 253,129 252,727 0.36%
Ratio Analysis
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.48% 0.00% 0.06% 24.87% 19.90% 19.04% 13.64% -
ROE 0.24% 0.00% 0.01% 3.43% 2.17% 2.18% 1.13% -
Per Share
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.91 0.00 16.29 17.37 13.22 13.76 9.68 -6.40%
EPS 0.31 0.00 0.01 4.32 2.63 2.62 1.32 -68.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
NAPS 1.27 1.27 1.27 1.26 1.21 1.20 1.17 6.76%
Adjusted Per Share Value based on latest NOSH - 253,124
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.77 0.00 1.49 1.49 1.13 1.18 0.83 -5.81%
EPS 0.03 0.00 0.00 0.37 0.23 0.22 0.11 -64.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.1091 0.116 0.116 0.1079 0.1039 0.1028 0.10 7.20%
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 31/10/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.80 2.14 1.94 0.67 0.40 0.30 0.27 -
P/RPS 42.65 0.00 11.91 3.86 3.03 2.18 2.79 782.87%
P/EPS 1,225.81 0.00 19,400.00 15.51 15.21 11.45 20.45 2529.35%
EY 0.08 0.00 0.01 6.45 6.58 8.73 4.89 -96.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 2.99 1.69 1.53 0.53 0.33 0.25 0.23 675.69%
Price Multiplier on Announcement Date
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 25/02/14 - 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 -
Price 4.70 0.00 2.73 0.63 0.88 0.31 0.28 -
P/RPS 52.75 0.00 16.76 3.63 6.66 2.25 2.89 917.19%
P/EPS 1,516.13 0.00 27,300.00 14.58 33.46 11.83 21.21 2926.37%
EY 0.07 0.00 0.00 6.86 2.99 8.45 4.71 -96.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.68 -
P/NAPS 3.70 0.00 2.15 0.50 0.73 0.26 0.24 788.85%

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