[ECOWLD] QoQ TTM Result on 30-Apr-2016 [#2]

Announcement Date
28-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
30-Apr-2016 [#2]
Profit Trend
QoQ- 37.15%
YoY- 440.13%
Quarter Report
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 2,675,640 2,546,437 2,487,384 2,214,325 2,017,545 1,712,061 1,030,126 88.40%
PBT 293,631 193,182 184,667 133,644 99,444 73,918 39,040 281.53%
Tax -68,856 -63,901 -65,047 -49,211 -37,880 -30,062 -14,877 176.44%
NP 224,775 129,281 119,620 84,433 61,564 43,856 24,163 339.33%
-
NP to SH 224,775 129,281 119,620 84,433 61,564 43,952 24,259 338.18%
-
Tax Rate 23.45% 33.08% 35.22% 36.82% 38.09% 40.67% 38.11% -
Total Cost 2,450,865 2,417,156 2,367,764 2,129,892 1,955,981 1,668,205 1,005,963 80.57%
-
Net Worth 3,955,738 3,347,811 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 18.91%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 3,955,738 3,347,811 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 18.91%
NOSH 2,785,731 2,425,950 2,358,730 2,358,911 2,375,976 2,372,650 2,290,975 13.85%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 8.40% 5.08% 4.81% 3.81% 3.05% 2.56% 2.35% -
ROE 5.68% 3.86% 3.67% 2.63% 1.93% 1.38% 0.80% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 96.05 104.97 105.45 93.87 84.91 72.16 44.96 65.49%
EPS 8.07 5.33 5.07 3.58 2.59 1.85 1.06 284.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.38 1.38 1.36 1.34 1.34 1.33 4.44%
Adjusted Per Share Value based on latest NOSH - 2,358,911
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 90.84 86.46 84.45 75.18 68.50 58.13 34.97 88.42%
EPS 7.63 4.39 4.06 2.87 2.09 1.49 0.82 339.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3431 1.1367 1.1052 1.0892 1.081 1.0795 1.0345 18.91%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.46 1.36 1.29 1.29 1.29 1.37 1.55 -
P/RPS 1.52 1.30 1.22 1.37 1.52 1.90 3.45 -41.95%
P/EPS 18.09 25.52 25.44 36.04 49.79 73.96 146.38 -75.03%
EY 5.53 3.92 3.93 2.77 2.01 1.35 0.68 301.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 0.93 0.95 0.96 1.02 1.17 -8.10%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 16/03/17 08/12/16 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 -
Price 1.51 1.38 1.28 1.27 1.47 1.41 1.46 -
P/RPS 1.57 1.31 1.21 1.35 1.73 1.95 3.25 -38.29%
P/EPS 18.71 25.90 25.24 35.48 56.73 76.12 137.88 -73.43%
EY 5.34 3.86 3.96 2.82 1.76 1.31 0.73 274.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 0.93 0.93 1.10 1.05 1.10 -2.42%

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