[ECOWLD] QoQ TTM Result on 31-Jan-2015

Announcement Date
19-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jan-2015
Profit Trend
QoQ- 56.12%
YoY- 369.9%
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
Revenue 1,712,061 1,030,126 611,482 193,660 62,887 62,887 54,107 1478.49%
PBT 73,918 39,040 24,896 7,226 4,355 4,355 5,710 673.09%
Tax -30,062 -14,877 -9,360 -3,497 -1,905 -1,905 -1,454 1023.66%
NP 43,856 24,163 15,536 3,729 2,450 2,450 4,256 544.30%
-
NP to SH 43,952 24,259 15,632 3,825 2,450 2,450 4,256 545.43%
-
Tax Rate 40.67% 38.11% 37.60% 48.39% 43.74% 43.74% 25.46% -
Total Cost 1,668,205 1,005,963 595,946 189,931 60,437 60,437 49,851 1550.66%
-
Net Worth 3,179,351 3,046,997 1,898,087 331,391 327,755 326,826 0 -
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
Net Worth 3,179,351 3,046,997 1,898,087 331,391 327,755 326,826 0 -
NOSH 2,372,650 2,290,975 1,494,556 509,833 254,074 255,333 255,151 493.57%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
NP Margin 2.56% 2.35% 2.54% 1.93% 3.90% 3.90% 7.87% -
ROE 1.38% 0.80% 0.82% 1.15% 0.75% 0.75% 0.00% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
RPS 72.16 44.96 40.91 37.98 24.75 24.63 21.21 165.89%
EPS 1.85 1.06 1.05 0.75 0.96 0.96 1.67 8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.27 0.65 1.29 1.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 509,833
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
RPS 58.11 34.96 20.76 6.57 2.13 2.13 1.84 1476.07%
EPS 1.49 0.82 0.53 0.13 0.08 0.08 0.14 561.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0791 1.0342 0.6443 0.1125 0.1112 0.1109 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 30/09/14 31/07/14 -
Price 1.37 1.55 1.82 2.25 4.50 4.67 5.21 -
P/RPS 1.90 3.45 4.45 5.92 18.18 18.96 24.57 -87.05%
P/EPS 73.96 146.38 174.01 299.90 466.67 486.70 312.34 -68.35%
EY 1.35 0.68 0.57 0.33 0.21 0.21 0.32 215.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.17 1.43 3.46 3.49 3.65 0.00 -
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 30/09/14 31/07/14 CAGR
Date 10/12/15 17/09/15 17/06/15 - - - - -
Price 1.41 1.46 1.47 0.00 0.00 0.00 0.00 -
P/RPS 1.95 3.25 3.59 0.00 0.00 0.00 0.00 -
P/EPS 76.12 137.88 140.54 0.00 0.00 0.00 0.00 -
EY 1.31 0.73 0.71 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.16 0.00 0.00 0.00 0.00 -

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