[ECOWLD] YoY Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 137.42%
YoY- -23.59%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 45,552 72,716 78,425 66,913 64,781 76,300 74,731 -7.91%
PBT -869 6,014 8,252 18,360 23,256 23,698 12,318 -
Tax -1,025 -2,236 -2,650 -5,434 -6,341 -6,857 -4,475 -21.77%
NP -1,894 3,778 5,601 12,925 16,914 16,841 7,843 -
-
NP to SH -1,894 3,778 5,601 12,925 16,914 16,841 7,843 -
-
Tax Rate - 37.18% 32.11% 29.60% 27.27% 28.93% 36.33% -
Total Cost 47,446 68,937 72,824 53,988 47,866 59,458 66,888 -5.56%
-
Net Worth 299,424 301,112 301,156 296,135 286,703 267,777 234,762 4.13%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 299,424 301,112 301,156 296,135 286,703 267,777 234,762 4.13%
NOSH 253,749 253,035 253,072 253,107 253,719 252,620 232,438 1.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -4.16% 5.20% 7.14% 19.32% 26.11% 22.07% 10.49% -
ROE -0.63% 1.25% 1.86% 4.36% 5.90% 6.29% 3.34% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.95 28.74 30.99 26.44 25.53 30.20 32.15 -9.25%
EPS -0.75 1.49 2.21 5.11 6.67 6.67 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.19 1.19 1.17 1.13 1.06 1.01 2.62%
Adjusted Per Share Value based on latest NOSH - 253,527
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.54 2.47 2.66 2.27 2.20 2.59 2.53 -7.93%
EPS -0.06 0.13 0.19 0.44 0.57 0.57 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1021 0.1021 0.1004 0.0972 0.0908 0.0796 4.13%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.28 0.35 0.46 0.50 0.58 0.58 1.27 -
P/RPS 1.56 1.22 1.48 1.89 2.27 1.92 3.95 -14.33%
P/EPS -37.50 23.44 20.78 9.79 8.70 8.70 37.64 -
EY -2.67 4.27 4.81 10.21 11.49 11.49 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.39 0.43 0.51 0.55 1.26 -24.13%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 26/08/04 29/08/03 27/08/02 28/08/01 29/08/00 -
Price 0.35 0.36 0.45 0.54 0.49 0.69 1.15 -
P/RPS 1.95 1.25 1.45 2.04 1.92 2.28 3.58 -9.62%
P/EPS -46.87 24.11 20.33 10.57 7.35 10.35 34.08 -
EY -2.13 4.15 4.92 9.46 13.61 9.66 2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.38 0.46 0.43 0.65 1.14 -19.94%

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