[ECOWLD] YoY TTM Result on 31-Dec-2004 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -10.05%
YoY- -58.12%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 58,547 42,675 58,111 81,812 78,425 62,347 67,082 -2.24%
PBT 4,969 1,096 5,837 8,001 16,792 25,094 23,708 -22.91%
Tax 6,205 -1,358 -2,191 -3,141 -5,187 -7,688 -6,512 -
NP 11,174 -262 3,646 4,860 11,605 17,406 17,196 -6.92%
-
NP to SH 11,174 -262 3,646 4,860 11,605 17,406 17,196 -6.92%
-
Tax Rate -124.87% 123.91% 37.54% 39.26% 30.89% 30.64% 27.47% -
Total Cost 47,373 42,937 54,465 76,952 66,820 44,941 49,886 -0.85%
-
Net Worth 309,806 300,846 226,100 302,909 296,716 290,694 279,282 1.74%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 838 - - - 2,731 2,370 -
Div Payout % - 0.00% - - - 15.69% 13.79% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 309,806 300,846 226,100 302,909 296,716 290,694 279,282 1.74%
NOSH 251,875 252,812 190,000 254,545 251,454 252,777 256,222 -0.28%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.09% -0.61% 6.27% 5.94% 14.80% 27.92% 25.63% -
ROE 3.61% -0.09% 1.61% 1.60% 3.91% 5.99% 6.16% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.24 16.88 30.58 32.14 31.19 24.66 26.18 -1.96%
EPS 4.44 -0.10 1.92 1.91 4.62 6.89 6.71 -6.64%
DPS 0.00 0.33 0.00 0.00 0.00 1.08 0.93 -
NAPS 1.23 1.19 1.19 1.19 1.18 1.15 1.09 2.03%
Adjusted Per Share Value based on latest NOSH - 254,545
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1.99 1.45 1.97 2.77 2.66 2.11 2.27 -2.16%
EPS 0.38 -0.01 0.12 0.16 0.39 0.59 0.58 -6.80%
DPS 0.00 0.03 0.00 0.00 0.00 0.09 0.08 -
NAPS 0.1051 0.102 0.0767 0.1027 0.1006 0.0986 0.0947 1.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.34 0.30 0.28 0.41 0.57 0.40 0.71 -
P/RPS 1.46 1.78 0.92 1.28 1.83 1.62 2.71 -9.79%
P/EPS 7.66 -289.48 14.59 21.47 12.35 5.81 10.58 -5.23%
EY 13.05 -0.35 6.85 4.66 8.10 17.21 9.45 5.52%
DY 0.00 1.11 0.00 0.00 0.00 2.70 1.30 -
P/NAPS 0.28 0.25 0.24 0.34 0.48 0.35 0.65 -13.09%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 16/03/06 28/02/05 27/02/04 25/02/03 25/02/02 -
Price 0.31 0.40 0.31 0.40 0.60 0.43 0.69 -
P/RPS 1.33 2.37 1.01 1.24 1.92 1.74 2.64 -10.79%
P/EPS 6.99 -385.97 16.15 20.95 13.00 6.24 10.28 -6.22%
EY 14.31 -0.26 6.19 4.77 7.69 16.01 9.73 6.63%
DY 0.00 0.83 0.00 0.00 0.00 2.51 1.34 -
P/NAPS 0.25 0.34 0.26 0.34 0.51 0.37 0.63 -14.27%

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