[ECOWLD] QoQ TTM Result on 31-Mar-2005 [#2]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -37.92%
YoY- -77.53%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 58,111 66,320 74,185 73,696 81,812 78,467 80,130 -19.23%
PBT 5,837 6,990 7,042 5,845 8,001 8,720 10,374 -31.77%
Tax -2,191 -2,523 -3,006 -2,828 -3,141 -3,317 -3,370 -24.89%
NP 3,646 4,467 4,036 3,017 4,860 5,403 7,004 -35.21%
-
NP to SH 3,646 4,467 4,036 3,017 4,860 5,403 7,004 -35.21%
-
Tax Rate 37.54% 36.09% 42.69% 48.38% 39.26% 38.04% 32.49% -
Total Cost 54,465 61,853 70,149 70,679 76,952 73,064 73,126 -17.78%
-
Net Worth 226,100 303,635 301,146 294,999 302,909 253,214 297,500 -16.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 226,100 303,635 301,146 294,999 302,909 253,214 297,500 -16.67%
NOSH 190,000 255,156 253,064 249,999 254,545 253,214 250,000 -16.67%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.27% 6.74% 5.44% 4.09% 5.94% 6.89% 8.74% -
ROE 1.61% 1.47% 1.34% 1.02% 1.60% 2.13% 2.35% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.58 25.99 29.31 29.48 32.14 30.99 32.05 -3.07%
EPS 1.92 1.75 1.59 1.21 1.91 2.13 2.80 -22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.19 1.18 1.19 1.00 1.19 0.00%
Adjusted Per Share Value based on latest NOSH - 249,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.97 2.24 2.51 2.49 2.77 2.65 2.71 -19.10%
EPS 0.12 0.15 0.14 0.10 0.16 0.18 0.24 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.1027 0.1019 0.0998 0.1025 0.0857 0.1006 -16.64%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.40 0.35 0.38 0.41 0.41 0.46 -
P/RPS 0.92 1.54 1.19 1.29 1.28 1.32 1.44 -25.75%
P/EPS 14.59 22.85 21.95 31.49 21.47 19.21 16.42 -7.55%
EY 6.85 4.38 4.56 3.18 4.66 5.20 6.09 8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.29 0.32 0.34 0.41 0.39 -27.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/03/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.31 0.31 0.36 0.33 0.40 0.40 0.45 -
P/RPS 1.01 1.19 1.23 1.12 1.24 1.29 1.40 -19.51%
P/EPS 16.15 17.71 22.57 27.35 20.95 18.75 16.06 0.37%
EY 6.19 5.65 4.43 3.66 4.77 5.33 6.23 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.30 0.28 0.34 0.40 0.38 -22.29%

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