[ECOWLD] QoQ Quarter Result on 30-Jun-2003 [#3]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 1459.73%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 25,792 16,594 21,311 33,403 7,117 9,665 13,468 54.15%
PBT 3,071 2,048 4,185 9,799 760 3,211 7,752 -46.02%
Tax -803 -665 -1,382 -2,827 -313 -936 -3,001 -58.44%
NP 2,268 1,383 2,803 6,972 447 2,275 4,751 -38.89%
-
NP to SH 2,268 1,383 2,803 6,972 447 2,275 4,751 -38.89%
-
Tax Rate 26.15% 32.47% 33.02% 28.85% 41.18% 29.15% 38.71% -
Total Cost 23,524 15,211 18,508 26,431 6,670 7,390 8,717 93.71%
-
Net Worth 299,880 296,716 295,784 296,626 285,583 290,694 252,935 12.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - 2,731 -
Div Payout % - - - - - - 57.50% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 299,880 296,716 295,784 296,626 285,583 290,694 252,935 12.00%
NOSH 252,000 251,454 252,807 253,527 248,333 252,777 252,935 -0.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.79% 8.33% 13.15% 20.87% 6.28% 23.54% 35.28% -
ROE 0.76% 0.47% 0.95% 2.35% 0.16% 0.78% 1.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.23 6.60 8.43 13.18 2.87 3.82 5.32 54.57%
EPS 0.90 0.55 1.11 2.75 0.18 0.90 1.88 -38.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 1.19 1.18 1.17 1.17 1.15 1.15 1.00 12.28%
Adjusted Per Share Value based on latest NOSH - 253,527
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.87 0.56 0.72 1.13 0.24 0.33 0.46 52.87%
EPS 0.08 0.05 0.10 0.24 0.02 0.08 0.16 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.1017 0.1006 0.1003 0.1006 0.0968 0.0986 0.0858 11.98%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.60 0.57 0.54 0.50 0.46 0.40 0.44 -
P/RPS 5.86 8.64 6.41 3.79 16.05 10.46 8.26 -20.43%
P/EPS 66.67 103.64 48.70 18.18 255.56 44.44 23.42 100.73%
EY 1.50 0.96 2.05 5.50 0.39 2.25 4.27 -50.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 0.50 0.48 0.46 0.43 0.40 0.35 0.44 8.88%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 21/11/03 29/08/03 29/05/03 25/02/03 26/11/02 -
Price 0.44 0.60 0.58 0.54 0.44 0.43 0.41 -
P/RPS 4.30 9.09 6.88 4.10 15.35 11.25 7.70 -32.16%
P/EPS 48.89 109.09 52.31 19.64 244.44 47.78 21.83 71.09%
EY 2.05 0.92 1.91 5.09 0.41 2.09 4.58 -41.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.37 0.51 0.50 0.46 0.38 0.37 0.41 -6.60%

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