[ECOWLD] QoQ TTM Result on 30-Sep-2012 [#4]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 137.1%
YoY- 446.13%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 136,803 110,290 87,329 65,286 50,931 48,584 52,396 89.72%
PBT 29,975 19,697 13,617 8,096 2,814 566 -396 -
Tax -2,398 -794 -791 -893 224 233 212 -
NP 27,577 18,903 12,826 7,203 3,038 799 -184 -
-
NP to SH 27,577 18,903 12,826 7,203 3,038 799 -184 -
-
Tax Rate 8.00% 4.03% 5.81% 11.03% -7.96% -41.17% - -
Total Cost 109,226 91,387 74,503 58,083 47,893 47,785 52,580 62.87%
-
Net Worth 318,937 307,054 303,755 295,690 299,773 291,037 295,132 5.31%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,895 1,895 1,895 1,895 - - - -
Div Payout % 6.87% 10.03% 14.78% 26.31% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 318,937 307,054 303,755 295,690 299,773 291,037 295,132 5.31%
NOSH 253,124 253,764 253,129 252,727 254,044 248,750 252,249 0.23%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.16% 17.14% 14.69% 11.03% 5.96% 1.64% -0.35% -
ROE 8.65% 6.16% 4.22% 2.44% 1.01% 0.27% -0.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.05 43.46 34.50 25.83 20.05 19.53 20.77 89.30%
EPS 10.89 7.45 5.07 2.85 1.20 0.32 -0.07 -
DPS 0.75 0.75 0.75 0.75 0.00 0.00 0.00 -
NAPS 1.26 1.21 1.20 1.17 1.18 1.17 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 252,727
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.65 3.75 2.97 2.22 1.73 1.65 1.78 89.79%
EPS 0.94 0.64 0.44 0.24 0.10 0.03 -0.01 -
DPS 0.06 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 0.1083 0.1043 0.1032 0.1004 0.1018 0.0988 0.1002 5.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.67 0.40 0.30 0.27 0.25 0.24 0.25 -
P/RPS 1.24 0.92 0.87 1.05 1.25 1.23 1.20 2.21%
P/EPS 6.15 5.37 5.92 9.47 20.91 74.72 -342.73 -
EY 16.26 18.62 16.89 10.56 4.78 1.34 -0.29 -
DY 1.12 1.87 2.50 2.78 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.25 0.23 0.21 0.21 0.21 85.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 29/11/12 29/08/12 25/05/12 28/02/12 -
Price 0.63 0.88 0.31 0.28 0.30 0.27 0.23 -
P/RPS 1.17 2.02 0.90 1.08 1.50 1.38 1.11 3.57%
P/EPS 5.78 11.81 6.12 9.82 25.09 84.06 -315.31 -
EY 17.29 8.46 16.35 10.18 3.99 1.19 -0.32 -
DY 1.19 0.85 2.42 2.68 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.26 0.24 0.25 0.23 0.20 84.30%

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