[ECOWLD] YoY Annualized Quarter Result on 30-Jun-2008 [#3]

Stock

[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Sep-2008

Quarter

30-Jun-2008 [#3]

Profit Trend

QoQ- 417.54%

YoY- -80.68%

Quarter Report

ECOWLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	60,812	65,053	27,580	74,246	45,240	45,552	72,716	-2.93%
YoY %	-6.52%	135.87%	-62.85%	64.12%	-0.68%	-37.36%	-	-
Horiz. %	83.63%	89.46%	37.93%	102.10%	62.21%	62.64%	100.00%	-
PBT	-1,834	-4,592	-7,210	2,433	2,094	-869	6,014	-
YoY %	60.06%	36.31%	-396.34%	16.19%	340.97%	-114.45%	-	-
Horiz. %	-30.50%	-76.36%	-119.89%	40.46%	34.82%	-14.45%	100.00%	-
Tax	165	249	-82	-985	5,398	-1,025	-2,236	-
YoY %	-33.73%	403.66%	91.68%	-118.25%	626.63%	54.16%	-	-
Horiz. %	-7.38%	-11.14%	3.67%	44.05%	-241.41%	45.84%	100.00%	-
NP	-1,669	-4,342	-7,293	1,448	7,493	-1,894	3,778	-
YoY %	61.56%	40.46%	-603.66%	-80.68%	495.62%	-150.13%	-	-
Horiz. %	-44.18%	-114.93%	-193.04%	38.33%	198.33%	-50.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,669	-4,342	-7,293	1,448	7,493	-1,894	3,778	-
YoY %	61.56%	40.46%	-603.66%	-80.68%	495.62%	-150.13%	-	-
Horiz. %	-44.18%	-114.93%	-193.04%	38.33%	198.33%	-50.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	40.48%	-257.78%	-	37.18%	-
YoY %	-	-	-	115.70%	0.00%	-	-	-
Horiz. %	-	-	-	108.88%	-693.33%	-	100.00%	-
Total Cost	62,481	69,395	34,873	72,798	37,746	47,446	68,937	-1.62%
YoY %	-9.96%	98.99%	-52.10%	92.86%	-20.44%	-31.17%	-	-
Horiz. %	90.63%	100.66%	50.59%	105.60%	54.75%	68.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	298,946	295,402	303,888	310,646	306,260	299,424	301,112	-0.12%
YoY %	1.20%	-2.79%	-2.18%	1.43%	2.28%	-0.56%	-	-
Horiz. %	99.28%	98.10%	100.92%	103.17%	101.71%	99.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	298,946	295,402	303,888	310,646	306,260	299,424	301,112	-0.12%
YoY %	1.20%	-2.79%	-2.18%	1.43%	2.28%	-0.56%	-	-
Horiz. %	99.28%	98.10%	100.92%	103.17%	101.71%	99.44%	100.00%	-
NOSH	255,510	252,480	253,240	252,558	253,108	253,749	253,035	0.16%
YoY %	1.20%	-0.30%	0.27%	-0.22%	-0.25%	0.28%	-	-
Horiz. %	100.98%	99.78%	100.08%	99.81%	100.03%	100.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-2.75%	-6.68%	-26.44%	1.95%	16.56%	-4.16%	5.20%	-
YoY %	58.83%	74.74%	-1,455.90%	-88.22%	498.08%	-180.00%	-	-
Horiz. %	-52.88%	-128.46%	-508.46%	37.50%	318.46%	-80.00%	100.00%	-
ROE	-0.56%	-1.47%	-2.40%	0.47%	2.45%	-0.63%	1.25%	-
YoY %	61.90%	38.75%	-610.64%	-80.82%	488.89%	-150.40%	-	-
Horiz. %	-44.80%	-117.60%	-192.00%	37.60%	196.00%	-50.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	23.80	25.77	10.89	29.40	17.87	17.95	28.74	-3.09%
YoY %	-7.64%	136.64%	-62.96%	64.52%	-0.45%	-37.54%	-	-
Horiz. %	82.81%	89.67%	37.89%	102.30%	62.18%	62.46%	100.00%	-
EPS	-0.65	-1.72	-2.88	0.57	2.96	-0.75	1.49	-
YoY %	62.21%	40.28%	-605.26%	-80.74%	494.67%	-150.34%	-	-
Horiz. %	-43.62%	-115.44%	-193.29%	38.26%	198.66%	-50.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.17	1.17	1.20	1.23	1.21	1.18	1.19	-0.28%
YoY %	0.00%	-2.50%	-2.44%	1.65%	2.54%	-0.84%	-	-
Horiz. %	98.32%	98.32%	100.84%	103.36%	101.68%	99.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 252,692
RPS	2.06	2.21	0.94	2.52	1.53	1.54	2.47	-2.97%
YoY %	-6.79%	135.11%	-62.70%	64.71%	-0.65%	-37.65%	-	-
Horiz. %	83.40%	89.47%	38.06%	102.02%	61.94%	62.35%	100.00%	-
EPS	-0.06	-0.15	-0.25	0.05	0.25	-0.06	0.13	-
YoY %	60.00%	40.00%	-600.00%	-80.00%	516.67%	-146.15%	-	-
Horiz. %	-46.15%	-115.38%	-192.31%	38.46%	192.31%	-46.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1014	0.1002	0.1031	0.1053	0.1039	0.1015	0.1021	-0.11%
YoY %	1.20%	-2.81%	-2.09%	1.35%	2.36%	-0.59%	-	-
Horiz. %	99.31%	98.14%	100.98%	103.13%	101.76%	99.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.28	0.22	0.21	0.31	0.43	0.28	0.35	-
P/RPS	1.18	0.85	1.93	1.05	2.41	1.56	1.22	-0.55%
YoY %	38.82%	-55.96%	83.81%	-56.43%	54.49%	27.87%	-	-
Horiz. %	96.72%	69.67%	158.20%	86.07%	197.54%	127.87%	100.00%	-
P/EPS	-42.86	-12.79	-7.29	54.07	14.52	-37.50	23.44	-
YoY %	-235.11%	-75.45%	-113.48%	272.38%	138.72%	-259.98%	-	-
Horiz. %	-182.85%	-54.56%	-31.10%	230.67%	61.95%	-159.98%	100.00%	-
EY	-2.33	-7.82	-13.71	1.85	6.88	-2.67	4.27	-
YoY %	70.20%	42.96%	-841.08%	-73.11%	357.68%	-162.53%	-	-
Horiz. %	-54.57%	-183.14%	-321.08%	43.33%	161.12%	-62.53%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.19	0.17	0.25	0.36	0.24	0.29	-3.10%
YoY %	26.32%	11.76%	-32.00%	-30.56%	50.00%	-17.24%	-	-
Horiz. %	82.76%	65.52%	58.62%	86.21%	124.14%	82.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	29/08/11	25/08/10	26/08/09	27/08/08	28/08/07	28/08/06	29/08/05	-
Price	0.26	0.20	0.21	0.35	0.38	0.35	0.36	-
P/RPS	1.09	0.78	1.93	1.19	2.13	1.95	1.25	-2.25%
YoY %	39.74%	-59.59%	62.18%	-44.13%	9.23%	56.00%	-	-
Horiz. %	87.20%	62.40%	154.40%	95.20%	170.40%	156.00%	100.00%	-
P/EPS	-39.80	-11.63	-7.29	61.05	12.84	-46.87	24.11	-
YoY %	-242.22%	-59.53%	-111.94%	375.47%	127.39%	-294.40%	-	-
Horiz. %	-165.08%	-48.24%	-30.24%	253.21%	53.26%	-194.40%	100.00%	-
EY	-2.51	-8.60	-13.71	1.64	7.79	-2.13	4.15	-
YoY %	70.81%	37.27%	-935.98%	-78.95%	465.73%	-151.33%	-	-
Horiz. %	-60.48%	-207.23%	-330.36%	39.52%	187.71%	-51.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.22	0.17	0.17	0.28	0.31	0.30	0.30	-5.03%
YoY %	29.41%	0.00%	-39.29%	-9.68%	3.33%	0.00%	-	-
Horiz. %	73.33%	56.67%	56.67%	93.33%	103.33%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos