[ECOHLDS] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 77.85%
YoY- 94.05%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,202 57,696 20,269 15,582 11,443 10,414 6,470 39.22%
PBT 10,276 10,768 2,242 2,599 1,277 1,085 382 73.01%
Tax 0 0 -18 -4 0 0 0 -
NP 10,276 10,768 2,224 2,595 1,277 1,085 382 73.01%
-
NP to SH 10,276 10,768 2,224 2,577 1,328 1,177 419 70.36%
-
Tax Rate 0.00% 0.00% 0.80% 0.15% 0.00% 0.00% 0.00% -
Total Cost 36,926 46,928 18,045 12,987 10,166 9,329 6,088 35.00%
-
Net Worth 49,558 37,640 26,290 24,067 20,552 17,970 16,918 19.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,558 37,640 26,290 24,067 20,552 17,970 16,918 19.59%
NOSH 162,594 158,820 158,857 159,074 158,095 143,536 144,482 1.98%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.77% 18.66% 10.97% 16.65% 11.16% 10.42% 5.90% -
ROE 20.73% 28.61% 8.46% 10.71% 6.46% 6.55% 2.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.03 36.33 12.76 9.80 7.24 7.26 4.48 36.50%
EPS 6.32 6.78 1.40 1.62 0.84 0.82 0.29 67.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.237 0.1655 0.1513 0.13 0.1252 0.1171 17.26%
Adjusted Per Share Value based on latest NOSH - 158,873
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.22 13.71 4.82 3.70 2.72 2.48 1.54 39.19%
EPS 2.44 2.56 0.53 0.61 0.32 0.28 0.10 70.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.0895 0.0625 0.0572 0.0489 0.0427 0.0402 19.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.23 0.10 0.09 0.08 0.12 0.12 -
P/RPS 1.21 0.63 0.78 0.92 1.11 1.65 2.68 -12.40%
P/EPS 5.54 3.39 7.14 5.56 9.52 14.63 41.38 -28.45%
EY 18.06 29.48 14.00 18.00 10.50 6.83 2.42 39.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 0.60 0.59 0.62 0.96 1.02 2.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 10/11/11 12/11/10 13/11/09 19/11/08 23/11/07 21/11/06 -
Price 0.38 0.40 0.10 0.12 0.10 0.13 0.14 -
P/RPS 1.31 1.10 0.78 1.23 1.38 1.79 3.13 -13.50%
P/EPS 6.01 5.90 7.14 7.41 11.90 15.85 48.28 -29.31%
EY 16.63 16.95 14.00 13.50 8.40 6.31 2.07 41.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.69 0.60 0.79 0.77 1.04 1.20 0.68%

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