[ECOWLD] QoQ Quarter Result on 31-Dec-2012 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 98.8%
YoY- 557.28%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 43,983 43,965 33,541 34,837 24,460 17,452 10,580 158.31%
PBT 3,990 12,509 6,619 6,485 4,362 2,231 539 279.36%
Tax -3,963 -1,574 55 147 -1,026 30 58 -
NP 27 10,935 6,674 6,632 3,336 2,261 597 -87.28%
-
NP to SH 27 10,935 6,674 6,632 3,336 2,261 597 -87.28%
-
Tax Rate 99.32% 12.58% -0.83% -2.27% 23.52% -1.34% -10.76% -
Total Cost 43,956 33,030 26,867 28,205 21,124 15,191 9,983 168.39%
-
Net Worth 342,900 318,937 307,054 303,755 295,690 299,773 291,037 11.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 1,895 - - -
Div Payout % - - - - 56.82% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 342,900 318,937 307,054 303,755 295,690 299,773 291,037 11.54%
NOSH 270,000 253,124 253,764 253,129 252,727 254,044 248,750 5.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.06% 24.87% 19.90% 19.04% 13.64% 12.96% 5.64% -
ROE 0.01% 3.43% 2.17% 2.18% 1.13% 0.75% 0.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.29 17.37 13.22 13.76 9.68 6.87 4.25 144.71%
EPS 0.01 4.32 2.63 2.62 1.32 0.89 0.24 -87.95%
DPS 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 1.27 1.26 1.21 1.20 1.17 1.18 1.17 5.61%
Adjusted Per Share Value based on latest NOSH - 253,129
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.49 1.49 1.13 1.18 0.83 0.59 0.36 157.56%
EPS 0.00 0.37 0.23 0.22 0.11 0.08 0.02 -
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.116 0.1079 0.1039 0.1028 0.10 0.1014 0.0985 11.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.94 0.67 0.40 0.30 0.27 0.25 0.24 -
P/RPS 11.91 3.86 3.03 2.18 2.79 3.64 5.64 64.52%
P/EPS 19,400.00 15.51 15.21 11.45 20.45 28.09 100.00 3240.48%
EY 0.01 6.45 6.58 8.73 4.89 3.56 1.00 -95.34%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.53 0.53 0.33 0.25 0.23 0.21 0.21 275.36%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 29/08/12 25/05/12 -
Price 2.73 0.63 0.88 0.31 0.28 0.30 0.27 -
P/RPS 16.76 3.63 6.66 2.25 2.89 4.37 6.35 90.87%
P/EPS 27,300.00 14.58 33.46 11.83 21.21 33.71 112.50 3777.53%
EY 0.00 6.86 2.99 8.45 4.71 2.97 0.89 -
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 2.15 0.50 0.73 0.26 0.24 0.25 0.23 343.14%

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