[ECOWLD] YoY Annualized Quarter Result on 31-Oct-2013

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
Revenue 122,574 115,090 118,735 0 164,107 168,514 156,326 -21.59%
PBT 10,111 11,520 11,793 0 31,449 38,419 29,603 -65.84%
Tax -3,774 -3,955 -3,732 0 484 -2,058 -5,335 -29.25%
NP 6,337 7,564 8,061 0 31,934 36,361 24,268 -73.88%
-
NP to SH 6,337 7,564 8,061 0 31,934 36,361 24,268 -73.88%
-
Tax Rate 37.33% 34.33% 31.65% - -1.54% 5.36% 18.02% -
Total Cost 116,237 107,526 110,673 0 132,172 132,153 132,058 -11.98%
-
Net Worth 324,695 324,373 320,746 321,715 306,671 319,160 321,715 0.92%
Dividend
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
Net Worth 324,695 324,373 320,746 321,715 306,671 319,160 321,715 0.92%
NOSH 253,668 253,417 252,556 253,319 253,447 253,301 253,319 0.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
NP Margin 5.17% 6.57% 6.79% 0.00% 19.46% 21.58% 15.52% -
ROE 1.95% 2.33% 2.51% 0.00% 10.41% 11.39% 7.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
RPS 48.32 45.42 47.01 0.00 64.75 66.53 61.71 -21.69%
EPS 2.50 2.99 3.19 0.00 12.60 14.36 9.58 -73.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.27 1.27 1.21 1.26 1.27 0.78%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
RPS 4.16 3.90 4.03 0.00 5.57 5.71 5.30 -21.50%
EPS 0.21 0.26 0.27 0.00 1.08 1.23 0.82 -74.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.11 0.1088 0.1091 0.104 0.1082 0.1091 0.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/10/13 29/03/13 28/06/13 30/09/13 -
Price 4.67 5.30 4.72 2.14 0.40 0.67 1.94 -
P/RPS 9.66 11.67 10.04 0.00 0.62 1.01 3.14 207.64%
P/EPS 186.94 177.55 147.87 0.00 3.17 4.67 20.25 823.16%
EY 0.53 0.56 0.68 0.00 31.50 21.43 4.94 -89.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 4.14 3.72 1.69 0.33 0.53 1.53 138.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/10/13 31/03/13 30/06/13 30/09/13 CAGR
Date 20/11/14 21/08/14 22/05/14 - 29/05/13 29/08/13 28/11/13 -
Price 4.31 4.84 5.10 0.00 0.88 0.63 2.73 -
P/RPS 8.92 10.66 10.85 0.00 1.36 0.95 4.42 101.80%
P/EPS 172.53 162.14 159.77 0.00 6.98 4.39 28.50 505.36%
EY 0.58 0.62 0.63 0.00 14.32 22.79 3.51 -83.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 3.78 4.02 0.00 0.73 0.50 2.15 56.74%

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