[ECOWLD] QoQ Quarter Result on 31-Dec-2002 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -52.12%
YoY- -1.34%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 21,311 33,403 7,117 9,665 13,468 28,438 10,776 57.48%
PBT 4,185 9,799 760 3,211 7,752 8,797 5,334 -14.92%
Tax -1,382 -2,827 -313 -936 -3,001 -1,971 -1,780 -15.51%
NP 2,803 6,972 447 2,275 4,751 6,826 3,554 -14.62%
-
NP to SH 2,803 6,972 447 2,275 4,751 6,826 3,554 -14.62%
-
Tax Rate 33.02% 28.85% 41.18% 29.15% 38.71% 22.41% 33.37% -
Total Cost 18,508 26,431 6,670 7,390 8,717 21,612 7,222 87.16%
-
Net Worth 295,784 296,626 285,583 290,694 252,935 285,680 279,242 3.90%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 2,731 - - -
Div Payout % - - - - 57.50% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 295,784 296,626 285,583 290,694 252,935 285,680 279,242 3.90%
NOSH 252,807 253,527 248,333 252,777 252,935 252,814 253,857 -0.27%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.15% 20.87% 6.28% 23.54% 35.28% 24.00% 32.98% -
ROE 0.95% 2.35% 0.16% 0.78% 1.88% 2.39% 1.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.43 13.18 2.87 3.82 5.32 11.25 4.24 58.04%
EPS 1.11 2.75 0.18 0.90 1.88 2.70 1.40 -14.32%
DPS 0.00 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 1.17 1.17 1.15 1.15 1.00 1.13 1.10 4.19%
Adjusted Per Share Value based on latest NOSH - 252,777
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.72 1.13 0.24 0.33 0.46 0.96 0.37 55.80%
EPS 0.10 0.24 0.02 0.08 0.16 0.23 0.12 -11.43%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.1003 0.1006 0.0968 0.0986 0.0858 0.0969 0.0947 3.90%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.54 0.50 0.46 0.40 0.44 0.58 0.69 -
P/RPS 6.41 3.79 16.05 10.46 8.26 5.16 16.25 -46.18%
P/EPS 48.70 18.18 255.56 44.44 23.42 21.48 49.29 -0.79%
EY 2.05 5.50 0.39 2.25 4.27 4.66 2.03 0.65%
DY 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 0.46 0.43 0.40 0.35 0.44 0.51 0.63 -18.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 25/02/03 26/11/02 27/08/02 28/05/02 -
Price 0.58 0.54 0.44 0.43 0.41 0.49 0.65 -
P/RPS 6.88 4.10 15.35 11.25 7.70 4.36 15.31 -41.30%
P/EPS 52.31 19.64 244.44 47.78 21.83 18.15 46.43 8.26%
EY 1.91 5.09 0.41 2.09 4.58 5.51 2.15 -7.58%
DY 0.00 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.50 0.46 0.38 0.37 0.41 0.43 0.59 -10.43%

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