[ECOWLD] YoY TTM Result on 31-Dec-2012 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 78.06%
YoY- 7070.65%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,675,640 2,017,545 110,568 87,329 52,396 66,077 40,934 80.31%
PBT 293,631 99,444 18,469 13,617 -396 -4,069 -7,636 -
Tax -68,856 -37,880 -6,720 -791 212 522 -371 108.90%
NP 224,775 61,564 11,749 12,826 -184 -3,547 -8,007 -
-
NP to SH 224,775 61,564 11,749 12,826 -184 -3,547 -8,007 -
-
Tax Rate 23.45% 38.09% 36.39% 5.81% - - - -
Total Cost 2,450,865 1,955,981 98,819 74,503 52,580 69,624 48,941 73.66%
-
Net Worth 3,955,738 3,183,809 322,416 303,755 295,132 0 300,784 43.81%
Dividend
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 1,895 - - - -
Div Payout % - - - 14.78% - - - -
Equity
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 3,955,738 3,183,809 322,416 303,755 295,132 0 300,784 43.81%
NOSH 2,785,731 2,375,976 253,870 253,129 252,249 253,714 254,901 40.11%
Ratio Analysis
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.40% 3.05% 10.63% 14.69% -0.35% -5.37% -19.56% -
ROE 5.68% 1.93% 3.64% 4.22% -0.06% 0.00% -2.66% -
Per Share
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 96.05 84.91 43.55 34.50 20.77 26.04 16.06 28.69%
EPS 8.07 2.59 4.63 5.07 -0.07 -1.40 -3.14 -
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.42 1.34 1.27 1.20 1.17 0.00 1.18 2.64%
Adjusted Per Share Value based on latest NOSH - 253,129
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 90.74 68.42 3.75 2.96 1.78 2.24 1.39 80.28%
EPS 7.62 2.09 0.40 0.43 -0.01 -0.12 -0.27 -
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.3415 1.0797 0.1093 0.103 0.1001 0.00 0.102 43.81%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/01/17 29/01/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.46 1.29 3.80 0.30 0.25 0.25 0.20 -
P/RPS 1.52 1.52 8.73 0.87 1.20 0.96 1.25 2.79%
P/EPS 18.09 49.79 82.11 5.92 -342.73 -17.88 -6.37 -
EY 5.53 2.01 1.22 16.89 -0.29 -5.59 -15.71 -
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 2.99 0.25 0.21 0.00 0.17 28.92%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 16/03/17 24/03/16 - 27/02/13 28/02/12 - 25/02/10 -
Price 1.51 1.47 0.00 0.31 0.23 0.00 0.19 -
P/RPS 1.57 1.73 0.00 0.90 1.11 0.00 1.18 4.10%
P/EPS 18.71 56.73 0.00 6.12 -315.31 0.00 -6.05 -
EY 5.34 1.76 0.00 16.35 -0.32 0.00 -16.53 -
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 0.00 0.26 0.20 0.00 0.16 30.56%

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