[ECOWLD] QoQ Quarter Result on 31-Jul-2015 [#3]

Announcement Date
17-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- -20.45%
YoY--%
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 614,602 463,511 681,935 454,277 417,822 158,027 36,035 563.73%
PBT 51,870 31,163 34,878 15,733 17,670 5,637 2,823 597.54%
Tax -17,194 -10,492 -15,185 -6,340 -5,863 -2,674 -1,454 419.83%
NP 34,676 20,671 19,693 9,393 11,807 2,963 1,369 764.18%
-
NP to SH 34,676 20,671 19,693 9,393 11,807 3,059 1,372 762.92%
-
Tax Rate 33.15% 33.67% 43.54% 40.30% 33.18% 47.44% 51.51% -
Total Cost 579,926 442,840 662,242 444,884 406,015 155,064 34,666 555.22%
-
Net Worth 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 327,755 358.21%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 327,755 358.21%
NOSH 2,358,911 2,375,976 2,372,650 2,290,975 1,494,556 509,833 254,074 342.34%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 5.64% 4.46% 2.89% 2.07% 2.83% 1.87% 3.80% -
ROE 1.08% 0.65% 0.62% 0.31% 0.62% 0.92% 0.42% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 26.05 19.51 28.74 19.83 27.96 31.00 14.18 50.05%
EPS 1.47 0.87 0.83 0.41 0.79 0.60 0.54 95.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.34 1.33 1.27 0.65 1.29 3.58%
Adjusted Per Share Value based on latest NOSH - 2,290,975
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 20.86 15.73 23.15 15.42 14.18 5.36 1.22 564.84%
EPS 1.18 0.70 0.67 0.32 0.40 0.10 0.05 724.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0889 1.0807 1.0791 1.0342 0.6443 0.1125 0.1112 358.34%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.29 1.29 1.37 1.55 1.82 2.25 4.50 -
P/RPS 4.95 6.61 4.77 7.82 6.51 7.26 31.73 -71.05%
P/EPS 87.76 148.28 165.06 378.05 230.38 375.00 833.33 -77.72%
EY 1.14 0.67 0.61 0.26 0.43 0.27 0.12 349.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 1.02 1.17 1.43 3.46 3.49 -58.03%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 19/03/15 10/12/14 -
Price 1.27 1.47 1.41 1.46 1.47 1.98 3.95 -
P/RPS 4.87 7.54 4.91 7.36 5.26 6.39 27.85 -68.76%
P/EPS 86.39 168.97 169.88 356.10 186.08 330.00 731.48 -75.95%
EY 1.16 0.59 0.59 0.28 0.54 0.30 0.14 309.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.05 1.10 1.16 3.05 3.06 -54.82%

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