[ECOWLD] YoY TTM 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- -13.49%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 46,855 66,320 78,467 71,496 62,054 75,657 97,823 -11.54%
PBT 1,992 6,990 8,720 17,955 25,194 26,200 25,934 -34.78%
Tax -1,426 -2,523 -3,317 -5,458 -7,757 -6,627 -2,951 -11.41%
NP 566 4,467 5,403 12,497 17,437 19,573 22,983 -46.04%
-
NP to SH 566 4,467 5,403 12,497 17,437 19,573 17,577 -43.58%
-
Tax Rate 71.59% 36.09% 38.04% 30.40% 30.79% 25.29% 11.38% -
Total Cost 46,289 61,853 73,064 58,999 44,617 56,084 74,840 -7.69%
-
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 2,370 - -
Div Payout % 148.08% - - - 15.67% 12.11% - -
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 1.21% 6.74% 6.89% 17.48% 28.10% 25.87% 23.49% -
ROE 0.19% 1.47% 2.13% 4.23% 6.89% 7.19% 6.73% -
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 18.45 25.99 30.99 28.28 24.53 30.00 38.19 -11.41%
EPS 0.22 1.75 2.13 4.94 6.89 7.76 6.86 -43.61%
DPS 0.33 0.00 0.00 0.00 1.08 0.94 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 1.59 2.25 2.66 2.42 2.10 2.57 3.32 -11.54%
EPS 0.02 0.15 0.18 0.42 0.59 0.66 0.60 -43.25%
DPS 0.03 0.00 0.00 0.00 0.09 0.08 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 1.57 1.54 1.32 1.91 1.79 1.93 2.64 -8.29%
P/EPS 130.13 22.85 19.21 10.92 6.38 7.47 14.72 43.77%
EY 0.77 4.38 5.20 9.15 15.67 13.38 6.79 -30.41%
DY 1.14 0.00 0.00 0.00 2.45 1.62 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 1.68 1.19 1.29 2.05 1.67 2.37 2.49 -6.34%
P/EPS 139.10 17.71 18.75 11.73 5.95 9.15 13.84 46.87%
EY 0.72 5.65 5.33 8.52 16.81 10.93 7.22 -31.89%
DY 1.06 0.00 0.00 0.00 2.63 1.32 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