[ECOWLD] YoY TTM Result on 30-Jun-2005 [#3]

Stock

[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD

Announcement Date

29-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Sep-2005

Quarter

30-Jun-2005 [#3]

Profit Trend

QoQ- 33.78%

YoY- -42.38%

Quarter Report

Quarterly report 30-06-2005.xls

Latest QR

Upcoming QR

ECOWLD's Result

ECOWLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	74,720	46,621	45,947	74,185	80,130	63,653	67,018	1.82%
YoY %	60.27%	1.47%	-38.06%	-7.42%	25.89%	-5.02%	-	-
Horiz. %	111.49%	69.56%	68.56%	110.69%	119.56%	94.98%	100.00%	-
PBT	3,874	4,215	1,827	7,042	10,374	21,522	24,404	-26.39%
YoY %	-8.09%	130.71%	-74.06%	-32.12%	-51.80%	-11.81%	-	-
Horiz. %	15.87%	17.27%	7.49%	28.86%	42.51%	88.19%	100.00%	-
Tax	1,554	3,391	-1,614	-3,006	-3,370	-7,077	-6,240	-
YoY %	-54.17%	310.10%	46.31%	10.80%	52.38%	-13.41%	-	-
Horiz. %	-24.90%	-54.34%	25.87%	48.17%	54.01%	113.41%	100.00%	-
NP	5,428	7,606	213	4,036	7,004	14,445	18,164	-18.21%
YoY %	-28.64%	3,470.89%	-94.72%	-42.38%	-51.51%	-20.47%	-	-
Horiz. %	29.88%	41.87%	1.17%	22.22%	38.56%	79.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,428	7,606	213	4,036	7,004	14,445	18,164	-18.21%
YoY %	-28.64%	3,470.89%	-94.72%	-42.38%	-51.51%	-20.47%	-	-
Horiz. %	29.88%	41.87%	1.17%	22.22%	38.56%	79.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-40.11%	-80.45%	88.34%	42.69%	32.49%	32.88%	25.57%	-
YoY %	50.14%	-191.07%	106.93%	31.39%	-1.19%	28.59%	-	-
Horiz. %	-156.86%	-314.63%	345.48%	166.95%	127.06%	128.59%	100.00%	-
Total Cost	69,292	39,015	45,734	70,149	73,126	49,208	48,854	5.99%
YoY %	77.60%	-14.69%	-34.80%	-4.07%	48.61%	0.72%	-	-
Horiz. %	141.83%	79.86%	93.61%	143.59%	149.68%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,811	306,533	289,099	301,146	297,500	296,626	285,680	1.41%
YoY %	1.40%	6.03%	-4.00%	1.23%	0.29%	3.83%	-	-
Horiz. %	108.80%	107.30%	101.20%	105.41%	104.14%	103.83%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	838	1,275	-	-	2,731	2,370	-
YoY %	-	-34.27%	0.00%	-	-	15.23%	-	-
Horiz. %	-	35.36%	53.80%	-	-	115.23%	100.00%	-
Div Payout %	-	11.02%	598.96%	-	-	18.91%	13.05%	-
YoY %	-	-98.16%	0.00%	-	-	44.90%	-	-
Horiz. %	-	84.44%	4,589.73%	-	-	144.90%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	310,811	306,533	289,099	301,146	297,500	296,626	285,680	1.41%
YoY %	1.40%	6.03%	-4.00%	1.23%	0.29%	3.83%	-	-
Horiz. %	108.80%	107.30%	101.20%	105.41%	104.14%	103.83%	100.00%	-
NOSH	252,692	253,333	244,999	253,064	250,000	253,527	252,814	-0.00%
YoY %	-0.25%	3.40%	-3.19%	1.23%	-1.39%	0.28%	-	-
Horiz. %	99.95%	100.21%	96.91%	100.10%	98.89%	100.28%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	7.26%	16.31%	0.46%	5.44%	8.74%	22.69%	27.10%	-
YoY %	-55.49%	3,445.65%	-91.54%	-37.76%	-61.48%	-16.27%	-	-
Horiz. %	26.79%	60.18%	1.70%	20.07%	32.25%	83.73%	100.00%	-
ROE	1.75%	2.48%	0.07%	1.34%	2.35%	4.87%	6.36%	-
YoY %	-29.44%	3,442.86%	-94.78%	-42.98%	-51.75%	-23.43%	-	-
Horiz. %	27.52%	38.99%	1.10%	21.07%	36.95%	76.57%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	29.57	18.40	18.75	29.31	32.05	25.11	26.51	1.83%
YoY %	60.71%	-1.87%	-36.03%	-8.55%	27.64%	-5.28%	-	-
Horiz. %	111.54%	69.41%	70.73%	110.56%	120.90%	94.72%	100.00%	-
EPS	2.15	3.00	0.09	1.59	2.80	5.70	7.18	-18.19%
YoY %	-28.33%	3,233.33%	-94.34%	-43.21%	-50.88%	-20.61%	-	-
Horiz. %	29.94%	41.78%	1.25%	22.14%	39.00%	79.39%	100.00%	-
DPS	0.00	0.33	0.52	0.00	0.00	1.08	0.94	-
YoY %	0.00%	-36.54%	0.00%	0.00%	0.00%	14.89%	-	-
Horiz. %	0.00%	35.11%	55.32%	0.00%	0.00%	114.89%	100.00%	-
NAPS	1.23	1.21	1.18	1.19	1.19	1.17	1.13	1.42%
YoY %	1.65%	2.54%	-0.84%	0.00%	1.71%	3.54%	-	-
Horiz. %	108.85%	107.08%	104.42%	105.31%	105.31%	103.54%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 253,064
RPS	2.53	1.58	1.56	2.52	2.72	2.16	2.27	1.82%
YoY %	60.13%	1.28%	-38.10%	-7.35%	25.93%	-4.85%	-	-
Horiz. %	111.45%	69.60%	68.72%	111.01%	119.82%	95.15%	100.00%	-
EPS	0.18	0.26	0.01	0.14	0.24	0.49	0.62	-18.61%
YoY %	-30.77%	2,500.00%	-92.86%	-41.67%	-51.02%	-20.97%	-	-
Horiz. %	29.03%	41.94%	1.61%	22.58%	38.71%	79.03%	100.00%	-
DPS	0.00	0.03	0.04	0.00	0.00	0.09	0.08	-
YoY %	0.00%	-25.00%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	0.00%	37.50%	50.00%	0.00%	0.00%	112.50%	100.00%	-
NAPS	0.1054	0.104	0.098	0.1021	0.1009	0.1006	0.0969	1.40%
YoY %	1.35%	6.12%	-4.02%	1.19%	0.30%	3.82%	-	-
Horiz. %	108.77%	107.33%	101.14%	105.37%	104.13%	103.82%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.31	0.43	0.28	0.35	0.46	0.50	0.58	-
P/RPS	1.05	2.34	1.49	1.19	1.44	1.99	2.19	-11.52%
YoY %	-55.13%	57.05%	25.21%	-17.36%	-27.64%	-9.13%	-	-
Horiz. %	47.95%	106.85%	68.04%	54.34%	65.75%	90.87%	100.00%	-
P/EPS	14.43	14.32	322.07	21.95	16.42	8.78	8.07	10.16%
YoY %	0.77%	-95.55%	1,367.29%	33.68%	87.02%	8.80%	-	-
Horiz. %	178.81%	177.45%	3,990.95%	272.00%	203.47%	108.80%	100.00%	-
EY	6.93	6.98	0.31	4.56	6.09	11.40	12.39	-9.22%
YoY %	-0.72%	2,151.61%	-93.20%	-25.12%	-46.58%	-7.99%	-	-
Horiz. %	55.93%	56.34%	2.50%	36.80%	49.15%	92.01%	100.00%	-
DY	0.00	0.77	1.86	0.00	0.00	2.15	1.62	-
YoY %	0.00%	-58.60%	0.00%	0.00%	0.00%	32.72%	-	-
Horiz. %	0.00%	47.53%	114.81%	0.00%	0.00%	132.72%	100.00%	-
P/NAPS	0.25	0.36	0.24	0.29	0.39	0.43	0.51	-11.19%
YoY %	-30.56%	50.00%	-17.24%	-25.64%	-9.30%	-15.69%	-	-
Horiz. %	49.02%	70.59%	47.06%	56.86%	76.47%	84.31%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	28/08/07	28/08/06	29/08/05	26/08/04	29/08/03	27/08/02	-
Price	0.35	0.38	0.35	0.36	0.45	0.54	0.49	-
P/RPS	1.18	2.06	1.87	1.23	1.40	2.15	1.85	-7.21%
YoY %	-42.72%	10.16%	52.03%	-12.14%	-34.88%	16.22%	-	-
Horiz. %	63.78%	111.35%	101.08%	66.49%	75.68%	116.22%	100.00%	-
P/EPS	16.29	12.66	402.58	22.57	16.06	9.48	6.82	15.60%
YoY %	28.67%	-96.86%	1,683.70%	40.54%	69.41%	39.00%	-	-
Horiz. %	238.86%	185.63%	5,902.93%	330.94%	235.48%	139.00%	100.00%	-
EY	6.14	7.90	0.25	4.43	6.23	10.55	14.66	-13.49%
YoY %	-22.28%	3,060.00%	-94.36%	-28.89%	-40.95%	-28.04%	-	-
Horiz. %	41.88%	53.89%	1.71%	30.22%	42.50%	71.96%	100.00%	-
DY	0.00	0.87	1.49	0.00	0.00	2.00	1.92	-
YoY %	0.00%	-41.61%	0.00%	0.00%	0.00%	4.17%	-	-
Horiz. %	0.00%	45.31%	77.60%	0.00%	0.00%	104.17%	100.00%	-
P/NAPS	0.28	0.31	0.30	0.30	0.38	0.46	0.43	-6.89%
YoY %	-9.68%	3.33%	0.00%	-21.05%	-17.39%	6.98%	-	-
Horiz. %	65.12%	72.09%	69.77%	69.77%	88.37%	106.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos