[ECOWLD] QoQ TTM Result on 31-Oct-2015 [#4]

Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
QoQ- 81.18%
YoY- 1693.96%
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 2,487,384 2,214,325 2,017,545 1,712,061 1,030,126 611,482 193,660 449.30%
PBT 184,667 133,644 99,444 73,918 39,040 24,896 7,226 769.33%
Tax -65,047 -49,211 -37,880 -30,062 -14,877 -9,360 -3,497 603.27%
NP 119,620 84,433 61,564 43,856 24,163 15,536 3,729 911.71%
-
NP to SH 119,620 84,433 61,564 43,952 24,259 15,632 3,825 894.70%
-
Tax Rate 35.22% 36.82% 38.09% 40.67% 38.11% 37.60% 48.39% -
Total Cost 2,367,764 2,129,892 1,955,981 1,668,205 1,005,963 595,946 189,931 438.47%
-
Net Worth 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 359.28%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 3,255,047 3,208,119 3,183,809 3,179,351 3,046,997 1,898,087 331,391 359.28%
NOSH 2,358,730 2,358,911 2,375,976 2,372,650 2,290,975 1,494,556 509,833 177.91%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 4.81% 3.81% 3.05% 2.56% 2.35% 2.54% 1.93% -
ROE 3.67% 2.63% 1.93% 1.38% 0.80% 0.82% 1.15% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 105.45 93.87 84.91 72.16 44.96 40.91 37.98 97.66%
EPS 5.07 3.58 2.59 1.85 1.06 1.05 0.75 257.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.34 1.34 1.33 1.27 0.65 65.26%
Adjusted Per Share Value based on latest NOSH - 2,372,650
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 84.45 75.18 68.50 58.13 34.97 20.76 6.58 449.02%
EPS 4.06 2.87 2.09 1.49 0.82 0.53 0.13 893.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1052 1.0892 1.081 1.0795 1.0345 0.6444 0.1125 359.33%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.29 1.29 1.29 1.37 1.55 1.82 2.25 -
P/RPS 1.22 1.37 1.52 1.90 3.45 4.45 5.92 -65.14%
P/EPS 25.44 36.04 49.79 73.96 146.38 174.01 299.90 -80.72%
EY 3.93 2.77 2.01 1.35 0.68 0.57 0.33 422.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.96 1.02 1.17 1.43 3.46 -58.38%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 27/09/16 28/06/16 24/03/16 10/12/15 17/09/15 17/06/15 - -
Price 1.28 1.27 1.47 1.41 1.46 1.47 0.00 -
P/RPS 1.21 1.35 1.73 1.95 3.25 3.59 0.00 -
P/EPS 25.24 35.48 56.73 76.12 137.88 140.54 0.00 -
EY 3.96 2.82 1.76 1.31 0.73 0.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.10 1.05 1.10 1.16 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