[ECOWLD] YoY Quarter Result on 30-Sep-2012 [#4]

Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 47.55%
YoY- 502.41%
Quarter Report
View:
Show?
Quarter Result
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 899,015 740,988 681,935 24,460 10,105 15,130 10,272 73.80%
PBT 57,623 43,393 34,878 4,362 -920 -1,054 -2,480 -
Tax -23,911 -14,039 -15,185 -1,026 91 352 -384 66.63%
NP 33,712 29,354 19,693 3,336 -829 -702 -2,864 -
-
NP to SH 33,712 29,354 19,693 3,336 -829 -702 -2,864 -
-
Tax Rate 41.50% 32.35% 43.54% 23.52% - - - -
Total Cost 865,303 711,634 662,242 21,124 10,934 15,832 13,136 67.80%
-
Net Worth 4,269,334 3,347,811 3,179,351 295,690 291,870 300,689 301,873 38.74%
Dividend
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 1,895 - - - -
Div Payout % - - - 56.82% - - - -
Equity
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,269,334 3,347,811 3,179,351 295,690 291,870 300,689 301,873 38.74%
NOSH 2,944,368 2,425,950 2,372,650 252,727 251,612 256,999 253,675 35.39%
Ratio Analysis
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.75% 3.96% 2.89% 13.64% -8.20% -4.64% -27.88% -
ROE 0.79% 0.88% 0.62% 1.13% -0.28% -0.23% -0.95% -
Per Share
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.53 30.54 28.74 9.68 4.02 5.89 4.05 28.36%
EPS 1.14 1.21 0.83 1.32 -0.33 -0.28 -1.13 -
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.45 1.38 1.34 1.17 1.16 1.17 1.19 2.47%
Adjusted Per Share Value based on latest NOSH - 252,727
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.52 25.16 23.15 0.83 0.34 0.51 0.35 73.72%
EPS 1.14 1.00 0.67 0.11 -0.03 -0.02 -0.10 -
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.4495 1.1367 1.0795 0.1004 0.0991 0.1021 0.1025 38.74%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/10/17 31/10/16 30/10/15 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.55 1.36 1.37 0.27 0.24 0.19 0.21 -
P/RPS 5.08 4.45 4.77 2.79 5.98 3.23 5.19 -0.26%
P/EPS 135.38 112.40 165.06 20.45 -72.84 -69.56 -18.60 -
EY 0.74 0.89 0.61 4.89 -1.37 -1.44 -5.38 -
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.07 0.99 1.02 0.23 0.21 0.16 0.18 24.64%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 15/12/17 08/12/16 10/12/15 29/11/12 25/11/11 29/11/10 26/11/09 -
Price 1.48 1.38 1.41 0.28 0.28 0.26 0.22 -
P/RPS 4.85 4.52 4.91 2.89 6.97 4.42 5.43 -1.38%
P/EPS 129.26 114.05 169.88 21.21 -84.98 -95.19 -19.49 -
EY 0.77 0.88 0.59 4.71 -1.18 -1.05 -5.13 -
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.05 0.24 0.24 0.22 0.18 23.91%

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