[ECOWLD] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 268.34%
YoY- 557.28%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,370,856 1,854,044 90,480 139,348 51,176 64,448 64,448 80.74%
PBT 526,448 124,652 7,880 25,940 3,856 -3,744 -3,744 -
Tax -61,788 -41,968 -4,732 588 180 192 192 -
NP 464,660 82,684 3,148 26,528 4,036 -3,552 -3,552 -
-
NP to SH 464,660 82,684 3,148 26,528 4,036 -3,552 -3,552 -
-
Tax Rate 11.74% 33.67% 60.05% -2.27% -4.67% - - -
Total Cost 1,906,196 1,771,360 87,332 112,820 47,140 68,000 68,000 72.86%
-
Net Worth 3,955,738 3,183,809 322,416 303,755 295,132 296,845 0 52.99%
Dividend
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,955,738 3,183,809 322,416 303,755 295,132 296,845 0 52.99%
NOSH 2,785,731 2,375,976 253,870 253,129 252,249 253,714 253,714 48.20%
Ratio Analysis
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.60% 4.46% 3.48% 19.04% 7.89% -5.51% -5.51% -
ROE 11.75% 2.60% 0.98% 8.73% 1.37% -1.20% 0.00% -
Per Share
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 85.11 78.03 35.64 55.05 20.29 25.40 25.40 21.96%
EPS 16.68 3.48 1.24 10.48 1.60 -1.40 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.34 1.27 1.20 1.17 1.17 0.00 3.23%
Adjusted Per Share Value based on latest NOSH - 253,129
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.52 62.97 3.07 4.73 1.74 2.19 2.19 80.73%
EPS 15.78 2.81 0.11 0.90 0.14 -0.12 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3435 1.0813 0.1095 0.1032 0.1002 0.1008 0.00 52.99%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/01/17 29/01/16 31/12/13 31/12/12 30/12/11 - 30/12/10 -
Price 1.46 1.29 3.80 0.30 0.25 0.00 0.25 -
P/RPS 1.72 1.65 10.66 0.54 1.23 0.00 0.98 -
P/EPS 8.75 37.07 306.45 2.86 15.63 0.00 -17.86 -
EY 11.42 2.70 0.33 34.93 6.40 0.00 -5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 2.99 0.25 0.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/03/17 24/03/16 25/02/14 27/02/13 28/02/12 25/02/11 - -
Price 1.53 1.47 4.70 0.31 0.23 0.23 0.00 -
P/RPS 1.80 1.88 13.19 0.56 1.13 0.91 0.00 11.85%
P/EPS 9.17 42.24 379.03 2.96 14.38 -16.43 0.00 -
EY 10.90 2.37 0.26 33.81 6.96 -6.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 3.70 0.26 0.20 0.20 0.00 31.90%

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