[ECOWLD] QoQ TTM Result on 31-Jul-2015 [#3]

Announcement Date
17-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- 55.19%
YoY- 470.0%
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 2,214,325 2,017,545 1,712,061 1,030,126 611,482 193,660 62,887 976.62%
PBT 133,644 99,444 73,918 39,040 24,896 7,226 4,355 882.23%
Tax -49,211 -37,880 -30,062 -14,877 -9,360 -3,497 -1,905 775.59%
NP 84,433 61,564 43,856 24,163 15,536 3,729 2,450 961.29%
-
NP to SH 84,433 61,564 43,952 24,259 15,632 3,825 2,450 961.29%
-
Tax Rate 36.82% 38.09% 40.67% 38.11% 37.60% 48.39% 43.74% -
Total Cost 2,129,892 1,955,981 1,668,205 1,005,963 595,946 189,931 60,437 977.24%
-
Net Worth 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 327,755 358.21%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 327,755 358.21%
NOSH 2,358,911 2,375,976 2,372,650 2,290,975 1,494,556 509,833 254,074 342.34%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 3.81% 3.05% 2.56% 2.35% 2.54% 1.93% 3.90% -
ROE 2.63% 1.93% 1.38% 0.80% 0.82% 1.15% 0.75% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 93.87 84.91 72.16 44.96 40.91 37.98 24.75 143.39%
EPS 3.58 2.59 1.85 1.06 1.05 0.75 0.96 140.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.34 1.33 1.27 0.65 1.29 3.58%
Adjusted Per Share Value based on latest NOSH - 2,290,975
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 75.16 68.48 58.11 34.96 20.76 6.57 2.13 978.15%
EPS 2.87 2.09 1.49 0.82 0.53 0.13 0.08 990.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0889 1.0807 1.0791 1.0342 0.6443 0.1125 0.1112 358.34%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.29 1.29 1.37 1.55 1.82 2.25 4.50 -
P/RPS 1.37 1.52 1.90 3.45 4.45 5.92 18.18 -82.18%
P/EPS 36.04 49.79 73.96 146.38 174.01 299.90 466.67 -81.89%
EY 2.77 2.01 1.35 0.68 0.57 0.33 0.21 459.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.96 1.02 1.17 1.43 3.46 3.49 -58.03%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 - - -
Price 1.27 1.47 1.41 1.46 1.47 0.00 0.00 -
P/RPS 1.35 1.73 1.95 3.25 3.59 0.00 0.00 -
P/EPS 35.48 56.73 76.12 137.88 140.54 0.00 0.00 -
EY 2.82 1.76 1.31 0.73 0.71 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 1.05 1.10 1.16 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