[ECOWLD] QoQ Quarter Result on 31-Jan-2016 [#1]

Announcement Date
24-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jan-2016 [#1]
Profit Trend
QoQ- 4.97%
YoY- 575.74%
Quarter Report
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 740,988 727,336 614,602 463,511 681,935 454,277 417,822 46.26%
PBT 43,393 66,756 51,870 31,163 34,878 15,733 17,670 81.52%
Tax -14,039 -22,176 -17,194 -10,492 -15,185 -6,340 -5,863 78.50%
NP 29,354 44,580 34,676 20,671 19,693 9,393 11,807 83.01%
-
NP to SH 29,354 44,580 34,676 20,671 19,693 9,393 11,807 83.01%
-
Tax Rate 32.35% 33.22% 33.15% 33.67% 43.54% 40.30% 33.18% -
Total Cost 711,634 682,756 579,926 442,840 662,242 444,884 406,015 45.12%
-
Net Worth 3,347,811 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 45.73%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 3,347,811 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 45.73%
NOSH 2,425,950 2,358,730 2,358,911 2,375,976 2,372,650 2,290,975 1,494,556 37.91%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 3.96% 6.13% 5.64% 4.46% 2.89% 2.07% 2.83% -
ROE 0.88% 1.37% 1.08% 0.65% 0.62% 0.31% 0.62% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 30.54 30.84 26.05 19.51 28.74 19.83 27.96 6.03%
EPS 1.21 1.89 1.47 0.87 0.83 0.41 0.79 32.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.36 1.34 1.34 1.33 1.27 5.66%
Adjusted Per Share Value based on latest NOSH - 2,375,976
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 25.16 24.69 20.87 15.74 23.15 15.42 14.19 46.23%
EPS 1.00 1.51 1.18 0.70 0.67 0.32 0.40 83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1367 1.1052 1.0892 1.081 1.0795 1.0345 0.6444 45.74%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.36 1.29 1.29 1.29 1.37 1.55 1.82 -
P/RPS 4.45 4.18 4.95 6.61 4.77 7.82 6.51 -22.31%
P/EPS 112.40 68.25 87.76 148.28 165.06 378.05 230.38 -37.89%
EY 0.89 1.47 1.14 0.67 0.61 0.26 0.43 62.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.93 0.95 0.96 1.02 1.17 1.43 -21.65%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 08/12/16 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 -
Price 1.38 1.28 1.27 1.47 1.41 1.46 1.47 -
P/RPS 4.52 4.15 4.87 7.54 4.91 7.36 5.26 -9.57%
P/EPS 114.05 67.72 86.39 168.97 169.88 356.10 186.08 -27.73%
EY 0.88 1.48 1.16 0.59 0.59 0.28 0.54 38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 0.93 1.10 1.05 1.10 1.16 -9.38%

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