[ECOHLDS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[ECOHLDS] ECOBUILT HOLDINGS BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 587.44%
YoY- 4.8%
Quarter Report
Latest QR
Upcoming QR
ECOHLDS's Result
ECOHLDS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 21,913 18,406 24,154 19,557 22,491 17,865 18,249 12.93%
PBT 1,094 2,021 3,489 3,350 2,460 4,072 4,252 -59.44%
Tax -564 -281 -386 -229 -2,006 -50 0 -
NP 530 1,740 3,103 3,121 454 4,022 4,252 -74.95%
-
NP to SH 530 1,740 3,103 3,121 454 4,022 4,252 -74.95%
-
Tax Rate 51.55% 13.90% 11.06% 6.84% 81.54% 1.23% 0.00% -
Total Cost 21,383 16,666 21,051 16,436 22,037 13,843 13,997 32.54%
-
Net Worth 66,076 66,369 65,441 62,334 59,226 61,211 58,005 9.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 813 - - 813 2,440 - - -
Div Payout % 153.50% - - 26.07% 537.59% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 66,076 66,369 65,441 62,334 59,226 61,211 58,005 9.04%
NOSH 162,709 162,709 162,709 162,709 162,709 162,709 162,709 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.42% 9.45% 12.85% 15.96% 2.02% 22.51% 23.30% -
ROE 0.80% 2.62% 4.74% 5.01% 0.77% 6.57% 7.33% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.47 11.31 14.84 12.02 13.82 10.98 11.22 12.92%
EPS 0.33 1.07 1.91 1.92 0.28 2.47 2.61 -74.71%
DPS 0.50 0.00 0.00 0.50 1.50 0.00 0.00 -
NAPS 0.4061 0.4079 0.4022 0.3831 0.364 0.3762 0.3565 9.04%
Adjusted Per Share Value based on latest NOSH - 162,709
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.21 4.37 5.74 4.65 5.35 4.25 4.34 12.91%
EPS 0.13 0.41 0.74 0.74 0.11 0.96 1.01 -74.41%
DPS 0.19 0.00 0.00 0.19 0.58 0.00 0.00 -
NAPS 0.1571 0.1578 0.1555 0.1482 0.1408 0.1455 0.1379 9.05%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.42 0.65 0.75 0.505 0.70 0.59 0.385 -
P/RPS 3.12 5.75 5.05 4.20 5.06 5.37 3.43 -6.10%
P/EPS 128.94 60.78 39.33 26.33 250.87 23.87 14.73 323.06%
EY 0.78 1.65 2.54 3.80 0.40 4.19 6.79 -76.27%
DY 1.19 0.00 0.00 0.99 2.14 0.00 0.00 -
P/NAPS 1.03 1.59 1.86 1.32 1.92 1.57 1.08 -3.10%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 17/10/14 21/08/14 15/05/14 18/02/14 12/11/13 19/08/13 -
Price 0.485 0.52 0.73 0.60 0.66 0.73 0.43 -
P/RPS 3.60 4.60 4.92 4.99 4.77 6.65 3.83 -4.03%
P/EPS 148.89 48.63 38.28 31.28 236.54 29.53 16.45 332.57%
EY 0.67 2.06 2.61 3.20 0.42 3.39 6.08 -76.92%
DY 1.03 0.00 0.00 0.83 2.27 0.00 0.00 -
P/NAPS 1.19 1.27 1.82 1.57 1.81 1.94 1.21 -1.10%

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