[ECOWLD] QoQ Quarter Result on 31-Mar-2012 [#2]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -40.83%
YoY- 254.66%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,837 24,460 17,452 10,580 12,794 10,105 15,105 74.11%
PBT 6,485 4,362 2,231 539 964 -920 -17 -
Tax 147 -1,026 30 58 45 91 39 141.22%
NP 6,632 3,336 2,261 597 1,009 -829 22 4318.77%
-
NP to SH 6,632 3,336 2,261 597 1,009 -829 22 4318.77%
-
Tax Rate -2.27% 23.52% -1.34% -10.76% -4.67% - - -
Total Cost 28,205 21,124 15,191 9,983 11,785 10,934 15,083 51.49%
-
Net Worth 303,755 295,690 299,773 291,037 295,132 291,870 257,399 11.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 1,895 - - - - - -
Div Payout % - 56.82% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 303,755 295,690 299,773 291,037 295,132 291,870 257,399 11.61%
NOSH 253,129 252,727 254,044 248,750 252,249 251,612 220,000 9.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 19.04% 13.64% 12.96% 5.64% 7.89% -8.20% 0.15% -
ROE 2.18% 1.13% 0.75% 0.21% 0.34% -0.28% 0.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.76 9.68 6.87 4.25 5.07 4.02 6.87 58.56%
EPS 2.62 1.32 0.89 0.24 0.40 -0.33 0.01 3925.98%
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.18 1.17 1.17 1.16 1.17 1.69%
Adjusted Per Share Value based on latest NOSH - 248,750
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.18 0.83 0.59 0.36 0.43 0.34 0.51 74.49%
EPS 0.22 0.11 0.08 0.02 0.03 -0.03 0.00 -
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1003 0.1017 0.0987 0.1001 0.099 0.0873 11.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.27 0.25 0.24 0.25 0.24 0.28 -
P/RPS 2.18 2.79 3.64 5.64 4.93 5.98 4.08 -34.02%
P/EPS 11.45 20.45 28.09 100.00 62.50 -72.84 2,800.00 -97.39%
EY 8.73 4.89 3.56 1.00 1.60 -1.37 0.04 3466.27%
DY 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.21 0.21 0.21 0.21 0.24 2.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 25/05/12 28/02/12 25/11/11 29/08/11 -
Price 0.31 0.28 0.30 0.27 0.23 0.28 0.26 -
P/RPS 2.25 2.89 4.37 6.35 4.53 6.97 3.79 -29.25%
P/EPS 11.83 21.21 33.71 112.50 57.50 -84.98 2,600.00 -97.20%
EY 8.45 4.71 2.97 0.89 1.74 -1.18 0.04 3389.95%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.25 0.23 0.20 0.24 0.22 11.72%

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