[ECOWLD] YoY Annualized Quarter Result on 31-Dec-0210 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-0210 [#1]
Profit Trend
QoQ--%
YoY- 31.69%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 90,480 139,348 51,176 64,448 55,820 15,912 52,528 9.47%
PBT 7,880 25,940 3,856 -3,744 -5,460 -6,468 2,516 20.93%
Tax -4,732 588 180 192 260 -40 -904 31.73%
NP 3,148 26,528 4,036 -3,552 -5,200 -6,508 1,612 11.78%
-
NP to SH 3,148 26,528 4,036 -3,552 -5,200 -6,508 1,612 11.78%
-
Tax Rate 60.05% -2.27% -4.67% - - - 35.93% -
Total Cost 87,332 112,820 47,140 68,000 61,020 22,420 50,916 9.40%
-
Net Worth 322,416 303,755 295,132 296,845 300,784 307,604 309,806 0.66%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 322,416 303,755 295,132 296,845 300,784 307,604 309,806 0.66%
NOSH 253,870 253,129 252,249 253,714 254,901 254,218 251,875 0.13%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.48% 19.04% 7.89% -5.51% -9.32% -40.90% 3.07% -
ROE 0.98% 8.73% 1.37% -1.20% -1.73% -2.12% 0.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 35.64 55.05 20.29 25.40 21.90 6.26 20.85 9.33%
EPS 1.24 10.48 1.60 -1.40 -2.04 -2.56 0.64 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.17 1.17 1.18 1.21 1.23 0.53%
Adjusted Per Share Value based on latest NOSH - 253,714
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.06 4.71 1.73 2.18 1.89 0.54 1.78 9.44%
EPS 0.11 0.90 0.14 -0.12 -0.18 -0.22 0.05 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.1028 0.0998 0.1004 0.1017 0.1041 0.1048 0.67%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 - 31/12/09 31/12/08 31/12/07 -
Price 3.80 0.30 0.25 0.00 0.20 0.18 0.34 -
P/RPS 10.66 0.54 1.23 0.00 0.91 2.88 1.63 36.71%
P/EPS 306.45 2.86 15.63 0.00 -9.80 -7.03 53.13 33.88%
EY 0.33 34.93 6.40 0.00 -10.20 -14.22 1.88 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 0.25 0.21 0.00 0.17 0.15 0.28 48.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 -
Price 4.70 0.31 0.23 0.23 0.19 0.28 0.31 -
P/RPS 13.19 0.56 1.13 0.91 0.87 4.47 1.49 43.78%
P/EPS 379.03 2.96 14.38 -16.43 -9.31 -10.94 48.44 40.85%
EY 0.26 33.81 6.96 -6.09 -10.74 -9.14 2.06 -29.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 0.26 0.20 0.20 0.16 0.23 0.25 56.62%

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