[ECOWLD] YoY TTM Result on 31-Jan-2018 [#1]

Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- -43.92%
YoY- -47.69%
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Revenue 1,966,089 2,509,040 2,087,546 2,895,542 2,675,640 2,017,545 110,568 50.06%
PBT 201,806 266,086 217,663 190,898 293,631 99,444 18,469 40.10%
Tax -37,716 -59,466 -45,842 -73,325 -68,856 -37,880 -6,720 27.54%
NP 164,090 206,620 171,821 117,573 224,775 61,564 11,749 45.04%
-
NP to SH 164,090 206,620 171,821 117,573 224,775 61,564 11,749 45.04%
-
Tax Rate 18.69% 22.35% 21.06% 38.41% 23.45% 38.09% 36.39% -
Total Cost 1,801,999 2,302,420 1,915,725 2,777,969 2,450,865 1,955,981 98,819 50.60%
-
Net Worth 4,681,545 4,563,770 4,357,665 4,269,334 3,955,738 3,183,809 322,416 45.84%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Div 58,887 - - - - - - -
Div Payout % 35.89% - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Net Worth 4,681,545 4,563,770 4,357,665 4,269,334 3,955,738 3,183,809 322,416 45.84%
NOSH 2,944,368 2,944,368 2,944,368 2,944,368 2,785,731 2,375,976 253,870 41.29%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
NP Margin 8.35% 8.24% 8.23% 4.06% 8.40% 3.05% 10.63% -
ROE 3.51% 4.53% 3.94% 2.75% 5.68% 1.93% 3.64% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
RPS 66.77 85.21 70.90 98.34 96.05 84.91 43.55 6.21%
EPS 5.57 7.02 5.84 3.99 8.07 2.59 4.63 2.64%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.48 1.45 1.42 1.34 1.27 3.22%
Adjusted Per Share Value based on latest NOSH - 2,944,368
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
RPS 66.75 85.19 70.88 98.31 90.84 68.50 3.75 50.09%
EPS 5.57 7.02 5.83 3.99 7.63 2.09 0.40 44.98%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5895 1.5495 1.4795 1.4495 1.3431 1.081 0.1095 45.83%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 31/12/13 -
Price 0.50 0.64 0.92 1.40 1.46 1.29 3.80 -
P/RPS 0.75 0.75 1.30 1.42 1.52 1.52 8.73 -29.26%
P/EPS 8.97 9.12 15.77 35.06 18.09 49.79 82.11 -26.82%
EY 11.15 10.96 6.34 2.85 5.53 2.01 1.22 36.62%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.62 0.97 1.03 0.96 2.99 -27.35%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/12/13 CAGR
Date 25/03/21 26/03/20 28/03/19 29/03/18 16/03/17 24/03/16 - -
Price 0.62 0.395 0.90 1.00 1.51 1.47 0.00 -
P/RPS 0.93 0.46 1.27 1.02 1.57 1.73 0.00 -
P/EPS 11.13 5.63 15.42 25.04 18.71 56.73 0.00 -
EY 8.99 17.77 6.48 3.99 5.34 1.76 0.00 -
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.61 0.69 1.06 1.10 0.00 -

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