[ECOWLD] QoQ TTM Result on 30-Jun-2005 [#3]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- 33.78%
YoY- -42.38%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 52,251 58,111 66,320 74,185 73,696 81,812 78,467 -23.76%
PBT 3,702 5,837 6,990 7,042 5,845 8,001 8,720 -43.54%
Tax -1,675 -2,191 -2,523 -3,006 -2,828 -3,141 -3,317 -36.61%
NP 2,027 3,646 4,467 4,036 3,017 4,860 5,403 -48.01%
-
NP to SH 2,027 3,646 4,467 4,036 3,017 4,860 5,403 -48.01%
-
Tax Rate 45.25% 37.54% 36.09% 42.69% 48.38% 39.26% 38.04% -
Total Cost 50,224 54,465 61,853 70,149 70,679 76,952 73,064 -22.12%
-
Net Worth 300,021 226,100 303,635 301,146 294,999 302,909 253,214 11.98%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,275 - - - - - - -
Div Payout % 62.94% - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 300,021 226,100 303,635 301,146 294,999 302,909 253,214 11.98%
NOSH 254,255 190,000 255,156 253,064 249,999 254,545 253,214 0.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.88% 6.27% 6.74% 5.44% 4.09% 5.94% 6.89% -
ROE 0.68% 1.61% 1.47% 1.34% 1.02% 1.60% 2.13% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 20.55 30.58 25.99 29.31 29.48 32.14 30.99 -23.97%
EPS 0.80 1.92 1.75 1.59 1.21 1.91 2.13 -47.97%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.19 1.19 1.19 1.18 1.19 1.00 11.67%
Adjusted Per Share Value based on latest NOSH - 253,064
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.77 1.97 2.25 2.52 2.50 2.77 2.66 -23.80%
EPS 0.07 0.12 0.15 0.14 0.10 0.16 0.18 -46.75%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1017 0.0767 0.103 0.1021 0.10 0.1027 0.0859 11.92%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.28 0.28 0.40 0.35 0.38 0.41 0.41 -
P/RPS 1.36 0.92 1.54 1.19 1.29 1.28 1.32 2.01%
P/EPS 35.12 14.59 22.85 21.95 31.49 21.47 19.21 49.56%
EY 2.85 6.85 4.38 4.56 3.18 4.66 5.20 -33.05%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.29 0.32 0.34 0.41 -30.04%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 16/03/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.30 0.31 0.31 0.36 0.33 0.40 0.40 -
P/RPS 1.46 1.01 1.19 1.23 1.12 1.24 1.29 8.61%
P/EPS 37.63 16.15 17.71 22.57 27.35 20.95 18.75 59.17%
EY 2.66 6.19 5.65 4.43 3.66 4.77 5.33 -37.10%
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.26 0.30 0.28 0.34 0.40 -26.92%

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