[ECOWLD] YoY TTM Result on 30-Jun-2004 [#3]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -47.83%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 46,621 45,947 74,185 80,130 63,653 67,018 80,317 -8.66%
PBT 4,215 1,827 7,042 10,374 21,522 24,404 32,854 -28.97%
Tax 3,391 -1,614 -3,006 -3,370 -7,077 -6,240 -9,025 -
NP 7,606 213 4,036 7,004 14,445 18,164 23,829 -17.32%
-
NP to SH 7,606 213 4,036 7,004 14,445 18,164 23,829 -17.32%
-
Tax Rate -80.45% 88.34% 42.69% 32.49% 32.88% 25.57% 27.47% -
Total Cost 39,015 45,734 70,149 73,126 49,208 48,854 56,488 -5.97%
-
Net Worth 306,533 289,099 301,146 297,500 296,626 285,680 265,915 2.39%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 838 1,275 - - 2,731 2,370 - -
Div Payout % 11.02% 598.96% - - 18.91% 13.05% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 306,533 289,099 301,146 297,500 296,626 285,680 265,915 2.39%
NOSH 253,333 244,999 253,064 250,000 253,527 252,814 250,863 0.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 16.31% 0.46% 5.44% 8.74% 22.69% 27.10% 29.67% -
ROE 2.48% 0.07% 1.34% 2.35% 4.87% 6.36% 8.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.40 18.75 29.31 32.05 25.11 26.51 32.02 -8.81%
EPS 3.00 0.09 1.59 2.80 5.70 7.18 9.50 -17.47%
DPS 0.33 0.52 0.00 0.00 1.08 0.94 0.00 -
NAPS 1.21 1.18 1.19 1.19 1.17 1.13 1.06 2.22%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.58 1.56 2.52 2.72 2.16 2.27 2.72 -8.65%
EPS 0.26 0.01 0.14 0.24 0.49 0.62 0.81 -17.24%
DPS 0.03 0.04 0.00 0.00 0.09 0.08 0.00 -
NAPS 0.104 0.098 0.1021 0.1009 0.1006 0.0969 0.0902 2.39%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.43 0.28 0.35 0.46 0.50 0.58 0.58 -
P/RPS 2.34 1.49 1.19 1.44 1.99 2.19 1.81 4.37%
P/EPS 14.32 322.07 21.95 16.42 8.78 8.07 6.11 15.24%
EY 6.98 0.31 4.56 6.09 11.40 12.39 16.38 -13.24%
DY 0.77 1.86 0.00 0.00 2.15 1.62 0.00 -
P/NAPS 0.36 0.24 0.29 0.39 0.43 0.51 0.55 -6.81%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 26/08/04 29/08/03 27/08/02 28/08/01 -
Price 0.38 0.35 0.36 0.45 0.54 0.49 0.69 -
P/RPS 2.06 1.87 1.23 1.40 2.15 1.85 2.16 -0.78%
P/EPS 12.66 402.58 22.57 16.06 9.48 6.82 7.26 9.70%
EY 7.90 0.25 4.43 6.23 10.55 14.66 13.77 -8.84%
DY 0.87 1.49 0.00 0.00 2.00 1.92 0.00 -
P/NAPS 0.31 0.30 0.30 0.38 0.46 0.43 0.65 -11.60%

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