[ECOWLD] QoQ TTM Result on 31-Dec-2003 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- -7.14%
YoY- -33.33%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 78,467 80,130 97,100 78,425 71,496 63,653 58,688 21.30%
PBT 8,720 10,374 19,103 16,792 17,955 21,522 20,520 -43.38%
Tax -3,317 -3,370 -5,677 -5,187 -5,458 -7,077 -6,221 -34.17%
NP 5,403 7,004 13,426 11,605 12,497 14,445 14,299 -47.64%
-
NP to SH 5,403 7,004 13,426 11,605 12,497 14,445 14,299 -47.64%
-
Tax Rate 38.04% 32.49% 29.72% 30.89% 30.40% 32.88% 30.32% -
Total Cost 73,064 73,126 83,674 66,820 58,999 49,208 44,389 39.28%
-
Net Worth 253,214 297,500 299,880 296,716 295,784 296,626 285,583 -7.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 2,731 2,731 -
Div Payout % - - - - - 18.91% 19.10% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 253,214 297,500 299,880 296,716 295,784 296,626 285,583 -7.68%
NOSH 253,214 250,000 252,000 251,454 252,807 253,527 248,333 1.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.89% 8.74% 13.83% 14.80% 17.48% 22.69% 24.36% -
ROE 2.13% 2.35% 4.48% 3.91% 4.23% 4.87% 5.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 30.99 32.05 38.53 31.19 28.28 25.11 23.63 19.75%
EPS 2.13 2.80 5.33 4.62 4.94 5.70 5.76 -48.38%
DPS 0.00 0.00 0.00 0.00 0.00 1.08 1.08 -
NAPS 1.00 1.19 1.19 1.18 1.17 1.17 1.15 -8.87%
Adjusted Per Share Value based on latest NOSH - 251,454
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.65 2.71 3.28 2.65 2.42 2.15 1.99 20.97%
EPS 0.18 0.24 0.45 0.39 0.42 0.49 0.48 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 0.0857 0.1006 0.1014 0.1004 0.1001 0.1003 0.0966 -7.65%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.41 0.46 0.60 0.57 0.54 0.50 0.46 -
P/RPS 1.32 1.44 1.56 1.83 1.91 1.99 1.95 -22.85%
P/EPS 19.21 16.42 11.26 12.35 10.92 8.78 7.99 79.18%
EY 5.20 6.09 8.88 8.10 9.15 11.40 12.52 -44.24%
DY 0.00 0.00 0.00 0.00 0.00 2.15 2.35 -
P/NAPS 0.41 0.39 0.50 0.48 0.46 0.43 0.40 1.65%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 27/02/04 21/11/03 29/08/03 29/05/03 -
Price 0.40 0.45 0.44 0.60 0.58 0.54 0.44 -
P/RPS 1.29 1.40 1.14 1.92 2.05 2.15 1.86 -21.59%
P/EPS 18.75 16.06 8.26 13.00 11.73 9.48 7.64 81.64%
EY 5.33 6.23 12.11 7.69 8.52 10.55 13.09 -44.97%
DY 0.00 0.00 0.00 0.00 0.00 2.00 2.45 -
P/NAPS 0.40 0.38 0.37 0.51 0.50 0.46 0.38 3.46%

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