[ECOHLDS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.56%
YoY- 94.05%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 62,936 76,928 27,025 20,776 15,257 13,885 8,626 39.22%
PBT 13,701 14,357 2,989 3,465 1,702 1,446 509 73.03%
Tax 0 0 -24 -5 0 0 0 -
NP 13,701 14,357 2,965 3,460 1,702 1,446 509 73.03%
-
NP to SH 13,701 14,357 2,965 3,436 1,770 1,569 558 70.40%
-
Tax Rate 0.00% 0.00% 0.80% 0.14% 0.00% 0.00% 0.00% -
Total Cost 49,234 62,570 24,060 17,316 13,554 12,438 8,117 35.00%
-
Net Worth 49,558 37,640 26,290 24,067 20,552 17,970 16,918 19.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,558 37,640 26,290 24,067 20,552 17,970 16,918 19.59%
NOSH 162,594 158,820 158,857 159,074 158,095 143,536 144,482 1.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.77% 18.66% 10.97% 16.65% 11.16% 10.42% 5.90% -
ROE 27.65% 38.14% 11.28% 14.28% 8.62% 8.73% 3.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.71 48.44 17.01 13.06 9.65 9.67 5.97 36.51%
EPS 8.43 9.04 1.87 2.16 1.12 1.09 0.39 66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.237 0.1655 0.1513 0.13 0.1252 0.1171 17.26%
Adjusted Per Share Value based on latest NOSH - 158,873
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.96 18.28 6.42 4.94 3.63 3.30 2.05 39.22%
EPS 3.26 3.41 0.70 0.82 0.42 0.37 0.13 71.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.0895 0.0625 0.0572 0.0489 0.0427 0.0402 19.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.23 0.10 0.09 0.08 0.12 0.12 -
P/RPS 0.90 0.47 0.59 0.69 0.83 1.24 2.01 -12.52%
P/EPS 4.15 2.54 5.36 4.17 7.14 10.98 31.03 -28.46%
EY 24.08 39.30 18.67 24.00 14.00 9.11 3.22 39.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 0.60 0.59 0.62 0.96 1.02 2.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 12/11/10 13/11/09 19/11/08 23/11/07 21/11/06 -
Price 0.38 0.40 0.10 0.12 0.10 0.13 0.14 -
P/RPS 0.98 0.83 0.59 0.92 1.04 1.34 2.34 -13.49%
P/EPS 4.51 4.42 5.36 5.56 8.93 11.89 36.21 -29.30%
EY 22.18 22.60 18.67 18.00 11.20 8.41 2.76 41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 0.60 0.79 0.77 1.04 1.20 0.68%

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