[ECOWLD] QoQ TTM Result on 30-Jun-2013

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- 45.89%
YoY- 807.74%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 110,568 121,489 156,326 136,803 110,290 87,329 65,286 52.31%
PBT 18,469 23,118 29,603 29,975 19,697 13,617 8,096 93.22%
Tax -6,720 -5,482 -5,335 -2,398 -794 -791 -893 401.26%
NP 11,749 17,636 24,268 27,577 18,903 12,826 7,203 47.81%
-
NP to SH 11,749 17,636 24,268 27,577 18,903 12,826 7,203 47.81%
-
Tax Rate 36.39% 23.71% 18.02% 8.00% 4.03% 5.81% 11.03% -
Total Cost 98,819 103,853 132,058 109,226 91,387 74,503 58,083 52.87%
-
Net Worth 322,416 342,900 342,900 318,937 307,054 303,755 295,690 7.15%
Dividend
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 1,895 1,895 1,895 1,895 -
Div Payout % - - - 6.87% 10.03% 14.78% 26.31% -
Equity
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 322,416 342,900 342,900 318,937 307,054 303,755 295,690 7.15%
NOSH 253,870 270,000 270,000 253,124 253,764 253,129 252,727 0.36%
Ratio Analysis
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.63% 14.52% 15.52% 20.16% 17.14% 14.69% 11.03% -
ROE 3.64% 5.14% 7.08% 8.65% 6.16% 4.22% 2.44% -
Per Share
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.55 45.00 57.90 54.05 43.46 34.50 25.83 51.77%
EPS 4.63 6.53 8.99 10.89 7.45 5.07 2.85 47.33%
DPS 0.00 0.00 0.00 0.75 0.75 0.75 0.75 -
NAPS 1.27 1.27 1.27 1.26 1.21 1.20 1.17 6.76%
Adjusted Per Share Value based on latest NOSH - 253,124
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.74 4.11 5.29 4.63 3.73 2.95 2.21 52.22%
EPS 0.40 0.60 0.82 0.93 0.64 0.43 0.24 50.37%
DPS 0.00 0.00 0.00 0.06 0.06 0.06 0.06 -
NAPS 0.1091 0.116 0.116 0.1079 0.1039 0.1027 0.10 7.20%
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 31/10/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.80 2.14 1.94 0.67 0.40 0.30 0.27 -
P/RPS 8.73 4.76 3.35 1.24 0.92 0.87 1.05 442.81%
P/EPS 82.11 32.76 21.58 6.15 5.37 5.92 9.47 461.31%
EY 1.22 3.05 4.63 16.26 18.62 16.89 10.56 -82.16%
DY 0.00 0.00 0.00 1.12 1.87 2.50 2.78 -
P/NAPS 2.99 1.69 1.53 0.53 0.33 0.25 0.23 675.69%
Price Multiplier on Announcement Date
31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date - - 28/11/13 29/08/13 29/05/13 27/02/13 29/11/12 -
Price 0.00 0.00 2.73 0.63 0.88 0.31 0.28 -
P/RPS 0.00 0.00 4.72 1.17 2.02 0.90 1.08 -
P/EPS 0.00 0.00 30.37 5.78 11.81 6.12 9.82 -
EY 0.00 0.00 3.29 17.29 8.46 16.35 10.18 -
DY 0.00 0.00 0.00 1.19 0.85 2.42 2.68 -
P/NAPS 0.00 0.00 2.15 0.50 0.73 0.26 0.24 -

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