[ECOHLDS] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 67.85%
YoY- -13.7%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 51,070 47,202 57,696 20,269 15,582 11,443 10,414 30.31%
PBT 11,302 10,276 10,768 2,242 2,599 1,277 1,085 47.72%
Tax -50 0 0 -18 -4 0 0 -
NP 11,252 10,276 10,768 2,224 2,595 1,277 1,085 47.62%
-
NP to SH 11,260 10,276 10,768 2,224 2,577 1,328 1,177 45.65%
-
Tax Rate 0.44% 0.00% 0.00% 0.80% 0.15% 0.00% 0.00% -
Total Cost 39,818 36,926 46,928 18,045 12,987 10,166 9,329 27.33%
-
Net Worth 61,211 49,558 37,640 26,290 24,067 20,552 17,970 22.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 61,211 49,558 37,640 26,290 24,067 20,552 17,970 22.64%
NOSH 162,709 162,594 158,820 158,857 159,074 158,095 143,536 2.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 22.03% 21.77% 18.66% 10.97% 16.65% 11.16% 10.42% -
ROE 18.40% 20.73% 28.61% 8.46% 10.71% 6.46% 6.55% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 31.39 29.03 36.33 12.76 9.80 7.24 7.26 27.60%
EPS 6.91 6.32 6.78 1.40 1.62 0.84 0.82 42.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3762 0.3048 0.237 0.1655 0.1513 0.13 0.1252 20.10%
Adjusted Per Share Value based on latest NOSH - 157,719
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.14 11.22 13.71 4.82 3.70 2.72 2.48 30.27%
EPS 2.68 2.44 2.56 0.53 0.61 0.32 0.28 45.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.1178 0.0895 0.0625 0.0572 0.0489 0.0427 22.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.59 0.35 0.23 0.10 0.09 0.08 0.12 -
P/RPS 1.88 1.21 0.63 0.78 0.92 1.11 1.65 2.19%
P/EPS 8.53 5.54 3.39 7.14 5.56 9.52 14.63 -8.59%
EY 11.73 18.06 29.48 14.00 18.00 10.50 6.83 9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.15 0.97 0.60 0.59 0.62 0.96 8.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 12/11/13 08/11/12 10/11/11 12/11/10 13/11/09 19/11/08 23/11/07 -
Price 0.73 0.38 0.40 0.10 0.12 0.10 0.13 -
P/RPS 2.33 1.31 1.10 0.78 1.23 1.38 1.79 4.48%
P/EPS 10.55 6.01 5.90 7.14 7.41 11.90 15.85 -6.55%
EY 9.48 16.63 16.95 14.00 13.50 8.40 6.31 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.25 1.69 0.60 0.79 0.77 1.04 10.93%

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