[ECOWLD] YoY Annualized Quarter Result on 30-Apr-2018 [#2]

Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
30-Apr-2018 [#2]
Profit Trend
QoQ- 21.51%
YoY- -60.93%
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 1,855,616 1,766,696 2,068,822 2,124,554 2,525,464 2,156,226 1,151,698 8.26%
PBT 260,590 141,438 192,394 180,692 363,178 166,066 46,614 33.18%
Tax -51,080 -31,622 -49,416 -63,610 -63,486 -55,372 -17,074 20.01%
NP 209,510 109,816 142,978 117,082 299,692 110,694 29,540 38.57%
-
NP to SH 209,510 109,816 142,978 117,082 299,692 110,694 29,732 38.42%
-
Tax Rate 19.60% 22.36% 25.68% 35.20% 17.48% 33.34% 36.63% -
Total Cost 1,646,106 1,656,880 1,925,844 2,007,472 2,225,772 2,045,532 1,122,158 6.58%
-
Net Worth 4,740,433 4,593,214 4,387,108 4,298,777 4,139,263 3,216,748 1,258,654 24.70%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 117,774 - - - - - - -
Div Payout % 56.21% - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 4,740,433 4,593,214 4,387,108 4,298,777 4,139,263 3,216,748 1,258,654 24.70%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,365,256 991,066 19.87%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 11.29% 6.22% 6.91% 5.51% 11.87% 5.13% 2.56% -
ROE 4.42% 2.39% 3.26% 2.72% 7.24% 3.44% 2.36% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 63.02 60.00 70.26 72.16 87.25 91.16 116.21 -9.68%
EPS 7.12 3.72 4.86 3.98 10.56 4.68 3.00 15.47%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.49 1.46 1.43 1.36 1.27 4.02%
Adjusted Per Share Value based on latest NOSH - 2,944,368
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 63.02 60.00 70.26 72.16 85.77 73.23 39.12 8.26%
EPS 7.12 3.73 4.86 3.98 10.18 3.76 1.01 38.43%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.49 1.46 1.4058 1.0925 0.4275 24.70%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.62 0.41 0.925 1.15 1.52 1.29 1.82 -
P/RPS 0.98 0.68 1.32 1.59 1.74 1.42 1.57 -7.54%
P/EPS 8.71 10.99 19.05 28.92 14.68 27.56 60.67 -27.61%
EY 11.48 9.10 5.25 3.46 6.81 3.63 1.65 38.12%
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.62 0.79 1.06 0.95 1.43 -19.45%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 24/06/21 25/06/20 27/06/19 28/06/18 15/06/17 28/06/16 17/06/15 -
Price 0.66 0.415 0.83 1.21 1.65 1.27 1.47 -
P/RPS 1.05 0.69 1.18 1.68 1.89 1.39 1.26 -2.99%
P/EPS 9.28 11.13 17.09 30.43 15.94 27.14 49.00 -24.20%
EY 10.78 8.99 5.85 3.29 6.27 3.69 2.04 31.94%
DY 6.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.27 0.56 0.83 1.15 0.93 1.16 -15.90%

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