[ECOWLD] YoY Annualized Quarter Result on 31-Jan-2018 [#1]

Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- -54.04%
YoY- -79.26%
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Revenue 2,029,412 2,151,780 1,964,920 2,254,364 2,370,856 1,854,044 90,480 55.06%
PBT 292,448 161,408 160,964 159,588 526,448 124,652 7,880 66.47%
Tax -42,712 -27,348 -39,696 -63,236 -61,788 -41,968 -4,732 36.38%
NP 249,736 134,060 121,268 96,352 464,660 82,684 3,148 85.30%
-
NP to SH 249,736 134,060 121,268 96,352 464,660 82,684 3,148 85.30%
-
Tax Rate 14.60% 16.94% 24.66% 39.62% 11.74% 33.67% 60.05% -
Total Cost 1,779,676 2,017,720 1,843,652 2,158,012 1,906,196 1,771,360 87,332 52.98%
-
Net Worth 4,681,545 4,563,770 4,357,665 4,269,334 3,955,738 3,183,809 322,416 45.84%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Net Worth 4,681,545 4,563,770 4,357,665 4,269,334 3,955,738 3,183,809 322,416 45.84%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,785,731 2,375,976 253,870 41.29%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
NP Margin 12.31% 6.23% 6.17% 4.27% 19.60% 4.46% 3.48% -
ROE 5.33% 2.94% 2.78% 2.26% 11.75% 2.60% 0.98% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
RPS 68.93 73.08 66.73 76.57 85.11 78.03 35.64 9.74%
EPS 8.48 4.56 4.12 3.28 16.68 3.48 1.24 31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.48 1.45 1.42 1.34 1.27 3.22%
Adjusted Per Share Value based on latest NOSH - 2,944,368
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
RPS 68.88 73.04 66.69 76.52 80.47 62.93 3.07 55.07%
EPS 8.48 4.55 4.12 3.27 15.77 2.81 0.11 84.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.589 1.5491 1.4791 1.4491 1.3427 1.0807 0.1094 45.84%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 31/12/13 -
Price 0.50 0.64 0.92 1.40 1.46 1.29 3.80 -
P/RPS 0.73 0.88 1.38 1.83 1.72 1.65 10.66 -31.48%
P/EPS 5.89 14.06 22.34 42.78 8.75 37.07 306.45 -42.72%
EY 16.96 7.11 4.48 2.34 11.42 2.70 0.33 74.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.62 0.97 1.03 0.96 2.99 -27.35%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Date 25/03/21 26/03/20 28/03/19 29/03/18 16/03/17 24/03/16 25/02/14 -
Price 0.62 0.395 0.90 1.00 1.53 1.47 4.70 -
P/RPS 0.90 0.54 1.35 1.31 1.80 1.88 13.19 -31.52%
P/EPS 7.31 8.68 21.85 30.56 9.17 42.24 379.03 -42.69%
EY 13.68 11.53 4.58 3.27 10.90 2.37 0.26 74.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.61 0.69 1.08 1.10 3.70 -27.19%

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