[ECOWLD] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 3.92%
YoY- -372.11%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 87,329 52,396 66,077 40,934 72,259 58,547 42,675 12.66%
PBT 13,617 -396 -4,069 -7,636 -1,376 4,969 1,096 52.12%
Tax -791 212 522 -371 -320 6,205 -1,358 -8.60%
NP 12,826 -184 -3,547 -8,007 -1,696 11,174 -262 -
-
NP to SH 12,826 -184 -3,547 -8,007 -1,696 11,174 -262 -
-
Tax Rate 5.81% - - - - -124.87% 123.91% -
Total Cost 74,503 52,580 69,624 48,941 73,955 47,373 42,937 9.61%
-
Net Worth 303,755 295,132 0 300,784 307,604 309,806 300,846 0.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,895 - - - - - 838 14.55%
Div Payout % 14.78% - - - - - 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 303,755 295,132 0 300,784 307,604 309,806 300,846 0.16%
NOSH 253,129 252,249 253,714 254,901 254,218 251,875 252,812 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.69% -0.35% -5.37% -19.56% -2.35% 19.09% -0.61% -
ROE 4.22% -0.06% 0.00% -2.66% -0.55% 3.61% -0.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.50 20.77 26.04 16.06 28.42 23.24 16.88 12.64%
EPS 5.07 -0.07 -1.40 -3.14 -0.67 4.44 -0.10 -
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.33 14.64%
NAPS 1.20 1.17 0.00 1.18 1.21 1.23 1.19 0.13%
Adjusted Per Share Value based on latest NOSH - 254,901
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.95 1.77 2.24 1.38 2.44 1.98 1.44 12.68%
EPS 0.43 -0.01 -0.12 -0.27 -0.06 0.38 -0.01 -
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.03 12.23%
NAPS 0.1028 0.0998 0.00 0.1017 0.1041 0.1048 0.1018 0.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.30 0.25 0.25 0.20 0.18 0.34 0.30 -
P/RPS 0.87 1.20 0.96 1.25 0.63 1.46 1.78 -11.23%
P/EPS 5.92 -342.73 -17.88 -6.37 -26.98 7.66 -289.48 -
EY 16.89 -0.29 -5.59 -15.71 -3.71 13.05 -0.35 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 1.11 14.47%
P/NAPS 0.25 0.21 0.00 0.17 0.15 0.28 0.25 0.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 - 25/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.31 0.23 0.00 0.19 0.28 0.31 0.40 -
P/RPS 0.90 1.11 0.00 1.18 0.99 1.33 2.37 -14.89%
P/EPS 6.12 -315.31 0.00 -6.05 -41.97 6.99 -385.97 -
EY 16.35 -0.32 0.00 -16.53 -2.38 14.31 -0.26 -
DY 2.42 0.00 0.00 0.00 0.00 0.00 0.83 19.50%
P/NAPS 0.26 0.20 0.00 0.16 0.23 0.25 0.34 -4.36%

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