[ECOWLD] YoY Cumulative Quarter Result on 30-Apr-2018 [#2]

Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
30-Apr-2018 [#2]
Profit Trend
QoQ- 143.03%
YoY- -60.93%
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 927,808 883,348 1,034,411 1,062,277 1,262,732 1,078,113 575,849 8.26%
PBT 130,295 70,719 96,197 90,346 181,589 83,033 23,307 33.18%
Tax -25,540 -15,811 -24,708 -31,805 -31,743 -27,686 -8,537 20.01%
NP 104,755 54,908 71,489 58,541 149,846 55,347 14,770 38.57%
-
NP to SH 104,755 54,908 71,489 58,541 149,846 55,347 14,866 38.42%
-
Tax Rate 19.60% 22.36% 25.68% 35.20% 17.48% 33.34% 36.63% -
Total Cost 823,053 828,440 962,922 1,003,736 1,112,886 1,022,766 561,079 6.58%
-
Net Worth 4,740,433 4,593,214 4,387,108 4,298,777 4,139,263 3,216,748 1,258,654 24.70%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 58,887 - - - - - - -
Div Payout % 56.21% - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 4,740,433 4,593,214 4,387,108 4,298,777 4,139,263 3,216,748 1,258,654 24.70%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,944,368 2,365,256 991,066 19.87%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 11.29% 6.22% 6.91% 5.51% 11.87% 5.13% 2.56% -
ROE 2.21% 1.20% 1.63% 1.36% 3.62% 1.72% 1.18% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 31.51 30.00 35.13 36.08 43.62 45.58 58.10 -9.68%
EPS 3.56 1.86 2.43 1.99 5.28 2.34 1.50 15.47%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.49 1.46 1.43 1.36 1.27 4.02%
Adjusted Per Share Value based on latest NOSH - 2,944,368
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 31.49 29.98 35.11 36.06 42.86 36.59 19.55 8.26%
EPS 3.56 1.86 2.43 1.99 5.09 1.88 0.50 38.65%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.609 1.559 1.4891 1.4591 1.405 1.0918 0.4272 24.70%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.62 0.41 0.925 1.15 1.52 1.29 1.82 -
P/RPS 1.97 1.37 2.63 3.19 3.48 2.83 3.13 -7.41%
P/EPS 17.43 21.99 38.10 57.84 29.36 55.13 121.33 -27.60%
EY 5.74 4.55 2.62 1.73 3.41 1.81 0.82 38.26%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.62 0.79 1.06 0.95 1.43 -19.45%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 24/06/21 25/06/20 27/06/19 28/06/18 15/06/17 28/06/16 17/06/15 -
Price 0.66 0.415 0.83 1.21 1.65 1.27 1.47 -
P/RPS 2.09 1.38 2.36 3.35 3.78 2.79 2.53 -3.13%
P/EPS 18.55 22.25 34.18 60.86 31.87 54.27 98.00 -24.20%
EY 5.39 4.49 2.93 1.64 3.14 1.84 1.02 31.94%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.27 0.56 0.83 1.15 0.93 1.16 -15.90%

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