[ECOHLDS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.84%
YoY- -19.43%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 56,604 41,001 29,207 27,022 26,042 24,028 22,335 86.20%
PBT 8,973 5,843 3,443 2,744 2,988 3,125 3,100 103.49%
Tax -18 -18 -18 -89 -75 -75 -75 -61.48%
NP 8,955 5,825 3,425 2,655 2,913 3,050 3,025 106.58%
-
NP to SH 8,955 5,825 3,425 2,691 2,920 3,073 3,044 105.71%
-
Tax Rate 0.20% 0.31% 0.52% 3.24% 2.51% 2.40% 2.42% -
Total Cost 47,649 35,176 25,782 24,367 23,129 20,978 19,310 82.90%
-
Net Worth 34,413 30,668 27,565 26,102 25,611 25,397 24,992 23.84%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 34,413 30,668 27,565 26,102 25,611 25,397 24,992 23.84%
NOSH 159,102 158,984 159,152 157,719 160,270 159,130 161,034 -0.80%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.82% 14.21% 11.73% 9.83% 11.19% 12.69% 13.54% -
ROE 26.02% 18.99% 12.43% 10.31% 11.40% 12.10% 12.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.58 25.79 18.35 17.13 16.25 15.10 13.87 87.71%
EPS 5.63 3.66 2.15 1.71 1.82 1.93 1.89 107.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2163 0.1929 0.1732 0.1655 0.1598 0.1596 0.1552 24.84%
Adjusted Per Share Value based on latest NOSH - 157,719
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.45 9.75 6.94 6.42 6.19 5.71 5.31 86.13%
EPS 2.13 1.38 0.81 0.64 0.69 0.73 0.72 106.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0818 0.0729 0.0655 0.062 0.0609 0.0604 0.0594 23.85%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.12 0.10 0.10 0.12 0.11 0.12 -
P/RPS 0.62 0.47 0.54 0.58 0.74 0.73 0.87 -20.26%
P/EPS 3.91 3.28 4.65 5.86 6.59 5.70 6.35 -27.68%
EY 25.58 30.53 21.52 17.06 15.18 17.56 15.75 38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.62 0.58 0.60 0.75 0.69 0.77 20.67%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 12/05/11 17/02/11 12/11/10 13/08/10 14/05/10 23/02/10 -
Price 0.24 0.14 0.10 0.10 0.12 0.12 0.12 -
P/RPS 0.67 0.54 0.54 0.58 0.74 0.79 0.87 -16.02%
P/EPS 4.26 3.82 4.65 5.86 6.59 6.21 6.35 -23.42%
EY 23.45 26.17 21.52 17.06 15.18 16.09 15.75 30.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.73 0.58 0.60 0.75 0.75 0.77 27.69%

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