[ECOWLD] YoY TTM Result on 31-Dec-2010 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 10.41%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 110,568 87,329 52,396 66,077 40,934 72,259 58,547 11.16%
PBT 18,469 13,617 -396 -4,069 -7,636 -1,376 4,969 24.43%
Tax -6,720 -791 212 522 -371 -320 6,205 -
NP 11,749 12,826 -184 -3,547 -8,007 -1,696 11,174 0.83%
-
NP to SH 11,749 12,826 -184 -3,547 -8,007 -1,696 11,174 0.83%
-
Tax Rate 36.39% 5.81% - - - - -124.87% -
Total Cost 98,819 74,503 52,580 69,624 48,941 73,955 47,373 13.02%
-
Net Worth 322,416 303,755 295,132 0 300,784 307,604 309,806 0.66%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 1,895 - - - - - -
Div Payout % - 14.78% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 322,416 303,755 295,132 0 300,784 307,604 309,806 0.66%
NOSH 253,870 253,129 252,249 253,714 254,901 254,218 251,875 0.13%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.63% 14.69% -0.35% -5.37% -19.56% -2.35% 19.09% -
ROE 3.64% 4.22% -0.06% 0.00% -2.66% -0.55% 3.61% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.55 34.50 20.77 26.04 16.06 28.42 23.24 11.02%
EPS 4.63 5.07 -0.07 -1.40 -3.14 -0.67 4.44 0.70%
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.17 0.00 1.18 1.21 1.23 0.53%
Adjusted Per Share Value based on latest NOSH - 253,714
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.75 2.97 1.78 2.24 1.39 2.45 1.99 11.12%
EPS 0.40 0.44 -0.01 -0.12 -0.27 -0.06 0.38 0.85%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.1031 0.1002 0.00 0.1021 0.1044 0.1052 0.66%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.80 0.30 0.25 0.25 0.20 0.18 0.34 -
P/RPS 8.73 0.87 1.20 0.96 1.25 0.63 1.46 34.68%
P/EPS 82.11 5.92 -342.73 -17.88 -6.37 -26.98 7.66 48.43%
EY 1.22 16.89 -0.29 -5.59 -15.71 -3.71 13.05 -32.60%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 0.25 0.21 0.00 0.17 0.15 0.28 48.34%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date - 27/02/13 28/02/12 - 25/02/10 26/02/09 27/02/08 -
Price 0.00 0.31 0.23 0.00 0.19 0.28 0.31 -
P/RPS 0.00 0.90 1.11 0.00 1.18 0.99 1.33 -
P/EPS 0.00 6.12 -315.31 0.00 -6.05 -41.97 6.99 -
EY 0.00 16.35 -0.32 0.00 -16.53 -2.38 14.31 -
DY 0.00 2.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.20 0.00 0.16 0.23 0.25 -

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