[ECOWLD] YoY Quarter Result on 30-Sep-2003 [#4]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -59.8%
YoY- -41.0%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 12,691 11,783 19,648 21,311 13,468 18,432 23,092 -9.49%
PBT 2,644 2,479 2,531 4,185 7,752 7,033 13,616 -23.89%
Tax -658 -846 -1,329 -1,382 -3,001 -1,485 -3,882 -25.59%
NP 1,986 1,633 1,202 2,803 4,751 5,548 9,734 -23.26%
-
NP to SH 1,986 1,633 1,202 2,803 4,751 5,548 9,734 -23.26%
-
Tax Rate 24.89% 34.13% 52.51% 33.02% 38.71% 21.11% 28.51% -
Total Cost 10,705 10,150 18,446 18,508 8,717 12,884 13,358 -3.62%
-
Net Worth 302,229 303,635 253,214 295,784 252,935 272,356 261,281 2.45%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 838 - - - 2,731 - - -
Div Payout % 42.20% - - - 57.50% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 302,229 303,635 253,214 295,784 252,935 272,356 261,281 2.45%
NOSH 253,974 255,156 253,214 252,807 252,935 252,181 256,157 -0.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.65% 13.86% 6.12% 13.15% 35.28% 30.10% 42.15% -
ROE 0.66% 0.54% 0.47% 0.95% 1.88% 2.04% 3.73% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.00 4.62 7.76 8.43 5.32 7.31 9.01 -9.34%
EPS 0.78 0.64 0.47 1.11 1.88 2.20 3.80 -23.18%
DPS 0.33 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 1.19 1.19 1.00 1.17 1.00 1.08 1.02 2.60%
Adjusted Per Share Value based on latest NOSH - 252,807
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 0.43 0.40 0.67 0.72 0.46 0.63 0.78 -9.44%
EPS 0.07 0.06 0.04 0.10 0.16 0.19 0.33 -22.76%
DPS 0.03 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.1025 0.103 0.0859 0.1003 0.0858 0.0924 0.0886 2.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.29 0.40 0.41 0.54 0.44 0.58 1.01 -
P/RPS 5.80 8.66 5.28 6.41 8.26 7.94 11.20 -10.38%
P/EPS 37.09 62.50 86.37 48.70 23.42 26.36 26.58 5.70%
EY 2.70 1.60 1.16 2.05 4.27 3.79 3.76 -5.36%
DY 1.14 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.24 0.34 0.41 0.46 0.44 0.54 0.99 -21.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 29/11/04 21/11/03 26/11/02 29/11/01 30/11/00 -
Price 0.31 0.31 0.40 0.58 0.41 0.71 0.95 -
P/RPS 6.20 6.71 5.16 6.88 7.70 9.71 10.54 -8.46%
P/EPS 39.64 48.44 84.26 52.31 21.83 32.27 25.00 7.98%
EY 2.52 2.06 1.19 1.91 4.58 3.10 4.00 -7.40%
DY 1.06 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.26 0.26 0.40 0.50 0.41 0.66 0.93 -19.12%

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