[ECOHLDS] YoY Cumulative Quarter Result on 30-Nov-2020 [#2]

Stock

[ECOHLDS] ECOBUILT HOLDINGS BERHAD

Announcement Date

29-Jan-2021

Admission Sponsor

Sponsor

Financial Year

31-May-2021

Quarter

30-Nov-2020 [#2]

Profit Trend

QoQ- 141.96%

YoY- 20.87%

Quarter Report

EcoBuilt Holdings Berhad - Nov20.pdf

Latest QR

Upcoming QR

ECOHLDS's Result

ECOHLDS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Cumulative Result
Revenue	72,098	93,313	70,808	98,814	63,132	23,941	50,841	5.99%
YoY %	-22.74%	31.78%	-28.34%	56.52%	163.70%	-52.91%	-	-
Horiz. %	141.81%	183.54%	139.27%	194.36%	124.18%	47.09%	100.00%	-
PBT	-6,900	-2,742	2,140	3,913	3,229	2,859	4,338	-
YoY %	-151.64%	-228.13%	-45.31%	21.18%	12.94%	-34.09%	-	-
Horiz. %	-159.06%	-63.21%	49.33%	90.20%	74.44%	65.91%	100.00%	-
Tax	0	269	-378	-957	-604	-134	-571	-
YoY %	0.00%	171.16%	60.50%	-58.44%	-350.75%	76.53%	-	-
Horiz. %	0.00%	-47.11%	66.20%	167.60%	105.78%	23.47%	100.00%	-
NP	-6,900	-2,473	1,762	2,956	2,625	2,725	3,767	-
YoY %	-179.01%	-240.35%	-40.39%	12.61%	-3.67%	-27.66%	-	-
Horiz. %	-183.17%	-65.65%	46.77%	78.47%	69.68%	72.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,900	-2,919	1,685	2,722	2,252	2,517	3,767	-
YoY %	-136.38%	-273.23%	-38.10%	20.87%	-10.53%	-33.18%	-	-
Horiz. %	-183.17%	-77.49%	44.73%	72.26%	59.78%	66.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	17.66%	24.46%	18.71%	4.69%	13.16%	-
YoY %	-	-	-27.80%	30.73%	298.93%	-64.36%	-	-
Horiz. %	-	-	134.19%	185.87%	142.17%	35.64%	100.00%	-
Total Cost	78,998	95,786	69,046	95,858	60,507	21,216	47,074	9.00%
YoY %	-17.53%	38.73%	-27.97%	58.42%	185.20%	-54.93%	-	-
Horiz. %	167.82%	203.48%	146.68%	203.63%	128.54%	45.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,383	105,600	114,169	120,204	110,907	71,152	74,586	-0.04%
YoY %	-29.56%	-7.51%	-5.02%	8.38%	55.87%	-4.60%	-	-
Horiz. %	99.73%	141.58%	153.07%	161.16%	148.70%	95.40%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	74,383	105,600	114,169	120,204	110,907	71,152	74,586	-0.04%
YoY %	-29.56%	-7.51%	-5.02%	8.38%	55.87%	-4.60%	-	-
Horiz. %	99.73%	141.58%	153.07%	161.16%	148.70%	95.40%	100.00%	-
NOSH	420,718	382,471	382,471	344,919	313,563	162,709	162,709	17.14%
YoY %	10.00%	0.00%	10.89%	10.00%	92.71%	0.00%	-	-
Horiz. %	258.57%	235.06%	235.06%	211.99%	192.71%	100.00%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	-9.57%	-2.65%	2.49%	2.99%	4.16%	11.38%	7.41%	-
YoY %	-261.13%	-206.43%	-16.72%	-28.12%	-63.44%	53.58%	-	-
Horiz. %	-129.15%	-35.76%	33.60%	40.35%	56.14%	153.58%	100.00%	-
ROE	-9.28%	-2.76%	1.48%	2.26%	2.03%	3.54%	5.05%	-
YoY %	-236.23%	-286.49%	-34.51%	11.33%	-42.66%	-29.90%	-	-
Horiz. %	-183.76%	-54.65%	29.31%	44.75%	40.20%	70.10%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	17.14	24.40	19.97	28.65	20.13	14.71	31.25	-9.52%
YoY %	-29.75%	22.18%	-30.30%	42.32%	36.85%	-52.93%	-	-
Horiz. %	54.85%	78.08%	63.90%	91.68%	64.42%	47.07%	100.00%	-
EPS	-1.64	-0.76	0.48	0.79	0.72	1.55	2.32	-
YoY %	-115.79%	-258.33%	-39.24%	9.72%	-53.55%	-33.19%	-	-
Horiz. %	-70.69%	-32.76%	20.69%	34.05%	31.03%	66.81%	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	0.1768	0.2761	0.322	0.3485	0.3537	0.4373	0.4584	-14.67%
YoY %	-35.97%	-14.25%	-7.60%	-1.47%	-19.12%	-4.60%	-	-
Horiz. %	38.57%	60.23%	70.24%	76.03%	77.16%	95.40%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 344,919
RPS	17.14	22.18	16.83	23.49	15.01	5.69	12.08	6.00%
YoY %	-22.72%	31.79%	-28.35%	56.50%	163.80%	-52.90%	-	-
Horiz. %	141.89%	183.61%	139.32%	194.45%	124.25%	47.10%	100.00%	-
EPS	-1.64	-0.69	0.40	0.65	0.54	0.60	0.90	-
YoY %	-137.68%	-272.50%	-38.46%	20.37%	-10.00%	-33.33%	-	-
Horiz. %	-182.22%	-76.67%	44.44%	72.22%	60.00%	66.67%	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	0.1768	0.251	0.2714	0.2857	0.2636	0.1691	0.1773	-0.04%
YoY %	-29.56%	-7.52%	-5.01%	8.38%	55.88%	-4.62%	-	-
Horiz. %	99.72%	141.57%	153.07%	161.14%	148.67%	95.38%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	0.08	0.09	0.17	0.18	0.185	0.24	0.37	-
P/RPS	0.47	0.37	0.85	0.63	0.92	1.63	1.18	-14.21%
YoY %	27.03%	-56.47%	34.92%	-31.52%	-43.56%	38.14%	-	-
Horiz. %	39.83%	31.36%	72.03%	53.39%	77.97%	138.14%	100.00%	-
P/EPS	-4.88	-11.79	35.77	22.81	25.76	15.51	15.98	-
YoY %	58.61%	-132.96%	56.82%	-11.45%	66.09%	-2.94%	-	-
Horiz. %	-30.54%	-73.78%	223.84%	142.74%	161.20%	97.06%	100.00%	-
EY	-20.50	-8.48	2.80	4.38	3.88	6.45	6.26	-
YoY %	-141.75%	-402.86%	-36.07%	12.89%	-39.84%	3.04%	-	-
Horiz. %	-327.48%	-135.46%	44.73%	69.97%	61.98%	103.04%	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	0.45	0.33	0.53	0.52	0.52	0.55	0.81	-9.32%
YoY %	36.36%	-37.74%	1.92%	0.00%	-5.45%	-32.10%	-	-
Horiz. %	55.56%	40.74%	65.43%	64.20%	64.20%	67.90%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	31/01/24	30/01/23	27/01/22	29/01/21	21/01/20	24/01/19	23/01/18	-
Price	0.075	0.11	0.15	0.20	0.19	0.26	0.40	-
P/RPS	0.44	0.45	0.75	0.70	0.94	1.77	1.28	-16.29%
YoY %	-2.22%	-40.00%	7.14%	-25.53%	-46.89%	38.28%	-	-
Horiz. %	34.38%	35.16%	58.59%	54.69%	73.44%	138.28%	100.00%	-
P/EPS	-4.57	-14.41	31.56	25.34	26.46	16.81	17.28	-
YoY %	68.29%	-145.66%	24.55%	-4.23%	57.41%	-2.72%	-	-
Horiz. %	-26.45%	-83.39%	182.64%	146.64%	153.12%	97.28%	100.00%	-
EY	-21.87	-6.94	3.17	3.95	3.78	5.95	5.79	-
YoY %	-215.13%	-318.93%	-19.75%	4.50%	-36.47%	2.76%	-	-
Horiz. %	-377.72%	-119.86%	54.75%	68.22%	65.28%	102.76%	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	0.42	0.40	0.47	0.57	0.54	0.59	0.87	-11.42%
YoY %	5.00%	-14.89%	-17.54%	5.56%	-8.47%	-32.18%	-	-
Horiz. %	48.28%	45.98%	54.02%	65.52%	62.07%	67.82%	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