[ECOWLD] YoY Annualized Quarter Result on 31-Jul-2016 [#3]

Announcement Date
27-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jul-2016 [#3]
Profit Trend
QoQ- 20.36%
YoY- 311.92%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
Revenue 2,074,376 2,069,768 2,700,866 2,407,265 1,373,501 0 54,434 67.13%
PBT 215,385 184,318 299,986 199,718 52,053 0 4,977 70.16%
Tax -52,765 -54,902 -65,402 -66,482 -19,836 0 177 -
NP 162,620 129,416 234,584 133,236 32,217 0 5,154 62.74%
-
NP to SH 162,620 129,416 234,584 133,236 32,345 0 5,154 62.74%
-
Tax Rate 24.50% 29.79% 21.80% 33.29% 38.11% - -3.56% -
Total Cost 1,911,756 1,940,352 2,466,282 2,274,029 1,341,284 0 49,280 67.55%
-
Net Worth 4,416,552 4,328,221 4,239,890 3,260,029 1,897,910 0 298,162 46.27%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
Net Worth 4,416,552 4,328,221 4,239,890 3,260,029 1,897,910 0 298,162 46.27%
NOSH 2,944,368 2,944,368 2,944,368 2,362,340 1,426,999 253,417 252,679 41.40%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
NP Margin 7.84% 6.25% 8.69% 5.53% 2.35% 0.00% 9.47% -
ROE 3.68% 2.99% 5.53% 4.09% 1.70% 0.00% 1.73% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
RPS 70.45 70.30 91.73 101.90 96.25 0.00 21.54 18.19%
EPS 5.52 4.40 8.16 5.64 2.27 0.00 2.04 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.47 1.44 1.38 1.33 0.00 1.18 3.44%
Adjusted Per Share Value based on latest NOSH - 2,358,730
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
RPS 70.43 70.27 91.70 81.73 46.63 0.00 1.85 67.11%
EPS 5.52 4.39 7.96 4.52 1.10 0.00 0.18 62.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4995 1.4695 1.4395 1.1068 0.6444 0.00 0.1012 46.27%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 29/06/12 -
Price 0.785 1.25 1.57 1.29 1.55 5.21 0.25 -
P/RPS 1.11 1.78 1.71 1.27 1.61 0.00 1.16 -0.61%
P/EPS 14.21 28.44 19.71 22.87 68.38 0.00 12.25 2.11%
EY 7.04 3.52 5.07 4.37 1.46 0.00 8.16 -2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.85 1.09 0.93 1.17 0.00 0.21 13.64%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 30/06/12 CAGR
Date 19/09/19 20/09/18 14/09/17 27/09/16 17/09/15 - 29/08/12 -
Price 0.645 1.18 1.59 1.28 1.46 0.00 0.30 -
P/RPS 0.92 1.68 1.73 1.26 1.52 0.00 1.39 -5.65%
P/EPS 11.68 26.85 19.96 22.70 64.41 0.00 14.71 -3.20%
EY 8.56 3.72 5.01 4.41 1.55 0.00 6.80 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.80 1.10 0.93 1.10 0.00 0.25 7.95%

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