[ECOWLD] QoQ TTM Result on 30-Sep-2003 [#4]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -13.49%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 80,130 97,100 78,425 71,496 63,653 58,688 62,347 18.22%
PBT 10,374 19,103 16,792 17,955 21,522 20,520 25,094 -44.53%
Tax -3,370 -5,677 -5,187 -5,458 -7,077 -6,221 -7,688 -42.32%
NP 7,004 13,426 11,605 12,497 14,445 14,299 17,406 -45.52%
-
NP to SH 7,004 13,426 11,605 12,497 14,445 14,299 17,406 -45.52%
-
Tax Rate 32.49% 29.72% 30.89% 30.40% 32.88% 30.32% 30.64% -
Total Cost 73,126 83,674 66,820 58,999 49,208 44,389 44,941 38.38%
-
Net Worth 297,500 299,880 296,716 295,784 296,626 285,583 290,694 1.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - 2,731 2,731 2,731 -
Div Payout % - - - - 18.91% 19.10% 15.69% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 297,500 299,880 296,716 295,784 296,626 285,583 290,694 1.55%
NOSH 250,000 252,000 251,454 252,807 253,527 248,333 252,777 -0.73%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.74% 13.83% 14.80% 17.48% 22.69% 24.36% 27.92% -
ROE 2.35% 4.48% 3.91% 4.23% 4.87% 5.01% 5.99% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.05 38.53 31.19 28.28 25.11 23.63 24.66 19.11%
EPS 2.80 5.33 4.62 4.94 5.70 5.76 6.89 -45.16%
DPS 0.00 0.00 0.00 0.00 1.08 1.08 1.08 -
NAPS 1.19 1.19 1.18 1.17 1.17 1.15 1.15 2.30%
Adjusted Per Share Value based on latest NOSH - 252,807
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.72 3.29 2.66 2.42 2.16 1.99 2.11 18.46%
EPS 0.24 0.46 0.39 0.42 0.49 0.48 0.59 -45.13%
DPS 0.00 0.00 0.00 0.00 0.09 0.09 0.09 -
NAPS 0.1009 0.1017 0.1006 0.1003 0.1006 0.0968 0.0986 1.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.46 0.60 0.57 0.54 0.50 0.46 0.40 -
P/RPS 1.44 1.56 1.83 1.91 1.99 1.95 1.62 -7.55%
P/EPS 16.42 11.26 12.35 10.92 8.78 7.99 5.81 100.01%
EY 6.09 8.88 8.10 9.15 11.40 12.52 17.21 -50.00%
DY 0.00 0.00 0.00 0.00 2.15 2.35 2.70 -
P/NAPS 0.39 0.50 0.48 0.46 0.43 0.40 0.35 7.48%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 21/11/03 29/08/03 29/05/03 25/02/03 -
Price 0.45 0.44 0.60 0.58 0.54 0.44 0.43 -
P/RPS 1.40 1.14 1.92 2.05 2.15 1.86 1.74 -13.50%
P/EPS 16.06 8.26 13.00 11.73 9.48 7.64 6.24 87.91%
EY 6.23 12.11 7.69 8.52 10.55 13.09 16.01 -46.73%
DY 0.00 0.00 0.00 0.00 2.00 2.45 2.51 -
P/NAPS 0.38 0.37 0.51 0.50 0.46 0.38 0.37 1.79%

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