[ECOWLD] QoQ Quarter Result on 31-Dec-2004 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -30.12%
YoY- -39.26%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 11,783 16,922 17,676 19,939 19,648 16,433 25,792 -40.65%
PBT 2,479 2,267 915 1,329 2,531 1,070 3,071 -13.29%
Tax -846 -698 -490 -489 -1,329 -520 -803 3.53%
NP 1,633 1,569 425 840 1,202 550 2,268 -19.65%
-
NP to SH 1,633 1,569 425 840 1,202 550 2,268 -19.65%
-
Tax Rate 34.13% 30.79% 53.55% 36.79% 52.51% 48.60% 26.15% -
Total Cost 10,150 15,353 17,251 19,099 18,446 15,883 23,524 -42.87%
-
Net Worth 303,635 301,146 294,999 302,909 253,214 297,500 299,880 0.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 303,635 301,146 294,999 302,909 253,214 297,500 299,880 0.83%
NOSH 255,156 253,064 249,999 254,545 253,214 250,000 252,000 0.83%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.86% 9.27% 2.40% 4.21% 6.12% 3.35% 8.79% -
ROE 0.54% 0.52% 0.14% 0.28% 0.47% 0.18% 0.76% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.62 6.69 7.07 7.83 7.76 6.57 10.23 -41.10%
EPS 0.64 0.62 0.17 0.33 0.47 0.22 0.90 -20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.19 1.00 1.19 1.19 0.00%
Adjusted Per Share Value based on latest NOSH - 254,545
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.40 0.57 0.60 0.68 0.67 0.56 0.87 -40.40%
EPS 0.06 0.05 0.01 0.03 0.04 0.02 0.08 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1021 0.10 0.1027 0.0859 0.1009 0.1017 0.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.35 0.38 0.41 0.41 0.46 0.60 -
P/RPS 8.66 5.23 5.37 5.23 5.28 7.00 5.86 29.71%
P/EPS 62.50 56.45 223.53 124.24 86.37 209.09 66.67 -4.21%
EY 1.60 1.77 0.45 0.80 1.16 0.48 1.50 4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.32 0.34 0.41 0.39 0.50 -22.65%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.31 0.36 0.33 0.40 0.40 0.45 0.44 -
P/RPS 6.71 5.38 4.67 5.11 5.16 6.85 4.30 34.49%
P/EPS 48.44 58.06 194.12 121.21 84.26 204.55 48.89 -0.61%
EY 2.06 1.72 0.52 0.83 1.19 0.49 2.05 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.34 0.40 0.38 0.37 -20.94%

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