[ECOWLD] QoQ Quarter Result on 31-Dec-2003 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -50.66%
YoY- -39.21%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 19,648 16,433 25,792 16,594 21,311 33,403 7,117 96.43%
PBT 2,531 1,070 3,071 2,048 4,185 9,799 760 122.51%
Tax -1,329 -520 -803 -665 -1,382 -2,827 -313 161.52%
NP 1,202 550 2,268 1,383 2,803 6,972 447 93.02%
-
NP to SH 1,202 550 2,268 1,383 2,803 6,972 447 93.02%
-
Tax Rate 52.51% 48.60% 26.15% 32.47% 33.02% 28.85% 41.18% -
Total Cost 18,446 15,883 23,524 15,211 18,508 26,431 6,670 96.65%
-
Net Worth 253,214 297,500 299,880 296,716 295,784 296,626 285,583 -7.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 253,214 297,500 299,880 296,716 295,784 296,626 285,583 -7.68%
NOSH 253,214 250,000 252,000 251,454 252,807 253,527 248,333 1.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.12% 3.35% 8.79% 8.33% 13.15% 20.87% 6.28% -
ROE 0.47% 0.18% 0.76% 0.47% 0.95% 2.35% 0.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.76 6.57 10.23 6.60 8.43 13.18 2.87 93.73%
EPS 0.47 0.22 0.90 0.55 1.11 2.75 0.18 89.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.19 1.19 1.18 1.17 1.17 1.15 -8.87%
Adjusted Per Share Value based on latest NOSH - 251,454
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.67 0.56 0.87 0.56 0.72 1.13 0.24 97.89%
EPS 0.04 0.02 0.08 0.05 0.10 0.24 0.02 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.1009 0.1017 0.1006 0.1003 0.1006 0.0968 -7.63%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.41 0.46 0.60 0.57 0.54 0.50 0.46 -
P/RPS 5.28 7.00 5.86 8.64 6.41 3.79 16.05 -52.24%
P/EPS 86.37 209.09 66.67 103.64 48.70 18.18 255.56 -51.38%
EY 1.16 0.48 1.50 0.96 2.05 5.50 0.39 106.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.50 0.48 0.46 0.43 0.40 1.65%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 27/02/04 21/11/03 29/08/03 29/05/03 -
Price 0.40 0.45 0.44 0.60 0.58 0.54 0.44 -
P/RPS 5.16 6.85 4.30 9.09 6.88 4.10 15.35 -51.55%
P/EPS 84.26 204.55 48.89 109.09 52.31 19.64 244.44 -50.74%
EY 1.19 0.49 2.05 0.92 1.91 5.09 0.41 103.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.37 0.51 0.50 0.46 0.38 3.46%

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