[ECOWLD] QoQ Quarter Result on 31-Oct-2015 [#4]

Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
QoQ- 109.66%
YoY- 1335.35%
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 727,336 614,602 463,511 681,935 454,277 417,822 158,027 176.95%
PBT 66,756 51,870 31,163 34,878 15,733 17,670 5,637 420.33%
Tax -22,176 -17,194 -10,492 -15,185 -6,340 -5,863 -2,674 310.24%
NP 44,580 34,676 20,671 19,693 9,393 11,807 2,963 510.45%
-
NP to SH 44,580 34,676 20,671 19,693 9,393 11,807 3,059 497.60%
-
Tax Rate 33.22% 33.15% 33.67% 43.54% 40.30% 33.18% 47.44% -
Total Cost 682,756 579,926 442,840 662,242 444,884 406,015 155,064 168.88%
-
Net Worth 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 359.28%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 359.28%
NOSH 2,358,730 2,358,911 2,375,976 2,372,650 2,290,975 1,494,556 509,833 177.91%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 6.13% 5.64% 4.46% 2.89% 2.07% 2.83% 1.87% -
ROE 1.37% 1.08% 0.65% 0.62% 0.31% 0.62% 0.92% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 30.84 26.05 19.51 28.74 19.83 27.96 31.00 -0.34%
EPS 1.89 1.47 0.87 0.83 0.41 0.79 0.60 115.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.34 1.34 1.33 1.27 0.65 65.26%
Adjusted Per Share Value based on latest NOSH - 2,372,650
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 24.69 20.86 15.73 23.15 15.42 14.18 5.36 177.10%
EPS 1.51 1.18 0.70 0.67 0.32 0.40 0.10 511.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1048 1.0889 1.0807 1.0791 1.0342 0.6443 0.1125 359.22%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.29 1.29 1.29 1.37 1.55 1.82 2.25 -
P/RPS 4.18 4.95 6.61 4.77 7.82 6.51 7.26 -30.81%
P/EPS 68.25 87.76 148.28 165.06 378.05 230.38 375.00 -67.91%
EY 1.47 1.14 0.67 0.61 0.26 0.43 0.27 209.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.96 1.02 1.17 1.43 3.46 -58.38%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 19/03/15 -
Price 1.28 1.27 1.47 1.41 1.46 1.47 1.98 -
P/RPS 4.15 4.87 7.54 4.91 7.36 5.26 6.39 -25.02%
P/EPS 67.72 86.39 168.97 169.88 356.10 186.08 330.00 -65.24%
EY 1.48 1.16 0.59 0.59 0.28 0.54 0.30 190.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.10 1.05 1.10 1.16 3.05 -54.73%

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