[ECOWLD] QoQ TTM Result on 31-Mar-2003 [#2]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -17.85%
YoY- -15.17%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 78,425 71,496 63,653 58,688 62,347 62,054 67,018 11.01%
PBT 16,792 17,955 21,522 20,520 25,094 25,194 24,404 -22.00%
Tax -5,187 -5,458 -7,077 -6,221 -7,688 -7,757 -6,240 -11.56%
NP 11,605 12,497 14,445 14,299 17,406 17,437 18,164 -25.75%
-
NP to SH 11,605 12,497 14,445 14,299 17,406 17,437 18,164 -25.75%
-
Tax Rate 30.89% 30.40% 32.88% 30.32% 30.64% 30.79% 25.57% -
Total Cost 66,820 58,999 49,208 44,389 44,941 44,617 48,854 23.14%
-
Net Worth 296,716 295,784 296,626 285,583 290,694 252,935 285,680 2.55%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,731 2,731 2,731 2,731 2,370 -
Div Payout % - - 18.91% 19.10% 15.69% 15.67% 13.05% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 296,716 295,784 296,626 285,583 290,694 252,935 285,680 2.55%
NOSH 251,454 252,807 253,527 248,333 252,777 252,935 252,814 -0.35%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.80% 17.48% 22.69% 24.36% 27.92% 28.10% 27.10% -
ROE 3.91% 4.23% 4.87% 5.01% 5.99% 6.89% 6.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 31.19 28.28 25.11 23.63 24.66 24.53 26.51 11.41%
EPS 4.62 4.94 5.70 5.76 6.89 6.89 7.18 -25.40%
DPS 0.00 0.00 1.08 1.08 1.08 1.08 0.94 -
NAPS 1.18 1.17 1.17 1.15 1.15 1.00 1.13 2.92%
Adjusted Per Share Value based on latest NOSH - 248,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.65 2.42 2.15 1.99 2.11 2.10 2.27 10.83%
EPS 0.39 0.42 0.49 0.48 0.59 0.59 0.61 -25.72%
DPS 0.00 0.00 0.09 0.09 0.09 0.09 0.08 -
NAPS 0.1004 0.1001 0.1003 0.0966 0.0983 0.0856 0.0966 2.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.57 0.54 0.50 0.46 0.40 0.44 0.58 -
P/RPS 1.83 1.91 1.99 1.95 1.62 1.79 2.19 -11.25%
P/EPS 12.35 10.92 8.78 7.99 5.81 6.38 8.07 32.69%
EY 8.10 9.15 11.40 12.52 17.21 15.67 12.39 -24.61%
DY 0.00 0.00 2.15 2.35 2.70 2.45 1.62 -
P/NAPS 0.48 0.46 0.43 0.40 0.35 0.44 0.51 -3.95%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 29/05/03 25/02/03 26/11/02 27/08/02 -
Price 0.60 0.58 0.54 0.44 0.43 0.41 0.49 -
P/RPS 1.92 2.05 2.15 1.86 1.74 1.67 1.85 2.49%
P/EPS 13.00 11.73 9.48 7.64 6.24 5.95 6.82 53.55%
EY 7.69 8.52 10.55 13.09 16.01 16.81 14.66 -34.88%
DY 0.00 0.00 2.00 2.45 2.51 2.63 1.92 -
P/NAPS 0.51 0.50 0.46 0.38 0.37 0.41 0.43 12.01%

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