[ECOWLD] QoQ TTM Result on 31-Dec-2005 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
16-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- -18.38%
YoY- -24.98%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 46,855 45,947 52,251 58,111 66,320 74,185 73,696 -26.04%
PBT 1,992 1,827 3,702 5,837 6,990 7,042 5,845 -51.17%
Tax -1,426 -1,614 -1,675 -2,191 -2,523 -3,006 -2,828 -36.62%
NP 566 213 2,027 3,646 4,467 4,036 3,017 -67.19%
-
NP to SH 566 213 2,027 3,646 4,467 4,036 3,017 -67.19%
-
Tax Rate 71.59% 88.34% 45.25% 37.54% 36.09% 42.69% 48.38% -
Total Cost 46,289 45,734 50,224 54,465 61,853 70,149 70,679 -24.56%
-
Net Worth 302,229 289,099 300,021 226,100 303,635 301,146 294,999 1.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 838 1,275 1,275 - - - - -
Div Payout % 148.08% 598.96% 62.94% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 302,229 289,099 300,021 226,100 303,635 301,146 294,999 1.62%
NOSH 253,974 244,999 254,255 190,000 255,156 253,064 249,999 1.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.21% 0.46% 3.88% 6.27% 6.74% 5.44% 4.09% -
ROE 0.19% 0.07% 0.68% 1.61% 1.47% 1.34% 1.02% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.45 18.75 20.55 30.58 25.99 29.31 29.48 -26.81%
EPS 0.22 0.09 0.80 1.92 1.75 1.59 1.21 -67.87%
DPS 0.33 0.52 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.18 1.19 1.19 1.19 1.18 0.56%
Adjusted Per Share Value based on latest NOSH - 190,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.59 1.56 1.77 1.97 2.25 2.52 2.50 -26.02%
EPS 0.02 0.01 0.07 0.12 0.15 0.14 0.10 -65.76%
DPS 0.03 0.04 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.098 0.1017 0.0767 0.103 0.1021 0.10 1.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.28 0.28 0.28 0.40 0.35 0.38 -
P/RPS 1.57 1.49 1.36 0.92 1.54 1.19 1.29 13.97%
P/EPS 130.13 322.07 35.12 14.59 22.85 21.95 31.49 157.29%
EY 0.77 0.31 2.85 6.85 4.38 4.56 3.18 -61.11%
DY 1.14 1.86 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.24 0.24 0.34 0.29 0.32 -17.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 29/05/06 16/03/06 29/11/05 29/08/05 30/05/05 -
Price 0.31 0.35 0.30 0.31 0.31 0.36 0.33 -
P/RPS 1.68 1.87 1.46 1.01 1.19 1.23 1.12 31.00%
P/EPS 139.10 402.58 37.63 16.15 17.71 22.57 27.35 195.44%
EY 0.72 0.25 2.66 6.19 5.65 4.43 3.66 -66.14%
DY 1.06 1.49 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.26 0.26 0.30 0.28 -4.81%

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