[ECOWLD] QoQ TTM 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- 534.24%
YoY- 139.46%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 87,329 65,286 50,931 48,584 52,396 55,714 60,739 27.24%
PBT 13,617 8,096 2,814 566 -396 -2,296 -2,430 -
Tax -791 -893 224 233 212 215 476 -
NP 12,826 7,203 3,038 799 -184 -2,081 -1,954 -
-
NP to SH 12,826 7,203 3,038 799 -184 -2,081 -1,954 -
-
Tax Rate 5.81% 11.03% -7.96% -41.17% - - - -
Total Cost 74,503 58,083 47,893 47,785 52,580 57,795 62,693 12.13%
-
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 1,895 - - - - - -
Div Payout % 14.78% 26.31% - - - - - -
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 14.69% 11.03% 5.96% 1.64% -0.35% -3.74% -3.22% -
ROE 4.22% 2.44% 1.01% 0.27% -0.06% -0.71% -0.76% -
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 34.50 25.83 20.05 19.53 20.77 22.14 27.61 15.93%
EPS 5.07 2.85 1.20 0.32 -0.07 -0.83 -0.89 -
DPS 0.75 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 2.96 2.21 1.73 1.65 1.78 1.89 2.06 27.19%
EPS 0.43 0.24 0.10 0.03 -0.01 -0.07 -0.07 -
DPS 0.06 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 0.87 1.05 1.25 1.23 1.20 1.08 1.01 -9.42%
P/EPS 5.92 9.47 20.91 74.72 -342.73 -29.02 -31.53 -
EY 16.89 10.56 4.78 1.34 -0.29 -3.45 -3.17 -
DY 2.50 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 - - -
Price 0.31 0.28 0.30 0.27 0.23 0.00 0.00 -
P/RPS 0.90 1.08 1.50 1.38 1.11 0.00 0.00 -
P/EPS 6.12 9.82 25.09 84.06 -315.31 0.00 0.00 -
EY 16.35 10.18 3.99 1.19 -0.32 0.00 0.00 -
DY 2.42 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.25 0.23 0.20 0.00 0.00 -

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