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

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- -12.0%
YoY- 236.92%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 66,603 110,568 121,489 156,326 136,803 110,290 87,329 -22.09%
PBT 5,960 18,469 23,118 29,603 29,975 19,697 13,617 -53.30%
Tax -5,146 -6,720 -5,482 -5,335 -2,398 -794 -791 461.85%
NP 814 11,749 17,636 24,268 27,577 18,903 12,826 -92.12%
-
NP to SH 814 11,749 17,636 24,268 27,577 18,903 12,826 -92.12%
-
Tax Rate 86.34% 36.39% 23.71% 18.02% 8.00% 4.03% 5.81% -
Total Cost 65,789 98,819 103,853 132,058 109,226 91,387 74,503 -10.83%
-
Net Worth 0 322,416 342,900 342,900 318,937 307,054 303,755 -
Dividend
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 1,895 1,895 1,895 -
Div Payout % - - - - 6.87% 10.03% 14.78% -
Equity
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 322,416 342,900 342,900 318,937 307,054 303,755 -
NOSH 253,870 253,870 270,000 270,000 253,124 253,764 253,129 0.26%
Ratio Analysis
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.22% 10.63% 14.52% 15.52% 20.16% 17.14% 14.69% -
ROE 0.00% 3.64% 5.14% 7.08% 8.65% 6.16% 4.22% -
Per Share
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.23 43.55 45.00 57.90 54.05 43.46 34.50 -22.32%
EPS 0.32 4.63 6.53 8.99 10.89 7.45 5.07 -92.16%
DPS 0.00 0.00 0.00 0.00 0.75 0.75 0.75 -
NAPS 0.00 1.27 1.27 1.27 1.26 1.21 1.20 -
Adjusted Per Share Value based on latest NOSH - 270,000
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.26 3.75 4.12 5.30 4.64 3.74 2.96 -22.01%
EPS 0.03 0.40 0.60 0.82 0.94 0.64 0.43 -91.40%
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.06 -
NAPS 0.00 0.1093 0.1163 0.1163 0.1082 0.1041 0.103 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/01/14 31/12/13 31/10/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.42 3.80 2.14 1.94 0.67 0.40 0.30 -
P/RPS 16.85 8.73 4.76 3.35 1.24 0.92 0.87 1435.76%
P/EPS 1,378.51 82.11 32.76 21.58 6.15 5.37 5.92 15097.97%
EY 0.07 1.22 3.05 4.63 16.26 18.62 16.89 -99.36%
DY 0.00 0.00 0.00 0.00 1.12 1.87 2.50 -
P/NAPS 0.00 2.99 1.69 1.53 0.53 0.33 0.25 -
Price Multiplier on Announcement Date
31/01/14 31/12/13 31/10/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date - - - 28/11/13 29/08/13 29/05/13 27/02/13 -
Price 0.00 0.00 0.00 2.73 0.63 0.88 0.31 -
P/RPS 0.00 0.00 0.00 4.72 1.17 2.02 0.90 -
P/EPS 0.00 0.00 0.00 30.37 5.78 11.81 6.12 -
EY 0.00 0.00 0.00 3.29 17.29 8.46 16.35 -
DY 0.00 0.00 0.00 0.00 1.19 0.85 2.42 -
P/NAPS 0.00 0.00 0.00 2.15 0.50 0.73 0.26 -

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