[ECOWLD] YoY Annualized Quarter Result on 31-Dec-2004 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -37.81%
YoY- -39.26%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 52,528 30,200 46,920 79,756 66,376 38,660 37,488 5.78%
PBT 2,516 -2,880 704 5,316 8,192 12,844 13,244 -24.17%
Tax -904 -356 -628 -1,956 -2,660 -3,744 -4,020 -22.00%
NP 1,612 -3,236 76 3,360 5,532 9,100 9,224 -25.21%
-
NP to SH 1,612 -3,236 76 3,360 5,532 9,100 9,224 -25.21%
-
Tax Rate 35.93% - 89.20% 36.79% 32.47% 29.15% 30.35% -
Total Cost 50,916 33,436 46,844 76,396 60,844 29,560 28,264 10.30%
-
Net Worth 309,806 300,846 226,100 302,909 296,716 290,694 279,282 1.74%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 309,806 300,846 226,100 302,909 296,716 290,694 279,282 1.74%
NOSH 251,875 252,812 190,000 254,545 251,454 252,777 256,222 -0.28%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.07% -10.72% 0.16% 4.21% 8.33% 23.54% 24.61% -
ROE 0.52% -1.08% 0.03% 1.11% 1.86% 3.13% 3.30% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.85 11.95 24.69 31.33 26.40 15.29 14.63 6.07%
EPS 0.64 -1.28 0.04 1.32 2.20 3.60 3.60 -25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.19 1.19 1.19 1.18 1.15 1.09 2.03%
Adjusted Per Share Value based on latest NOSH - 254,545
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1.78 1.02 1.59 2.70 2.25 1.31 1.27 5.78%
EPS 0.05 -0.11 0.00 0.11 0.19 0.31 0.31 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.1018 0.0765 0.1025 0.1004 0.0983 0.0945 1.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.34 0.30 0.28 0.41 0.57 0.40 0.71 -
P/RPS 1.63 2.51 1.13 1.31 2.16 2.62 4.85 -16.61%
P/EPS 53.13 -23.44 700.00 31.06 25.91 11.11 19.72 17.95%
EY 1.88 -4.27 0.14 3.22 3.86 9.00 5.07 -15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.24 0.34 0.48 0.35 0.65 -13.09%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 16/03/06 28/02/05 27/02/04 25/02/03 25/02/02 -
Price 0.31 0.40 0.31 0.40 0.60 0.43 0.69 -
P/RPS 1.49 3.35 1.26 1.28 2.27 2.81 4.72 -17.47%
P/EPS 48.44 -31.25 775.00 30.30 27.27 11.94 19.17 16.69%
EY 2.06 -3.20 0.13 3.30 3.67 8.37 5.22 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.26 0.34 0.51 0.37 0.63 -14.27%

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