[ECOWLD] YoY TTM 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- 1.02%
YoY- -20.47%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 45,947 74,185 80,130 63,653 67,018 80,317 75,551 -7.95%
PBT 1,827 7,042 10,374 21,522 24,404 32,854 10,680 -25.48%
Tax -1,614 -3,006 -3,370 -7,077 -6,240 -9,025 2,569 -
NP 213 4,036 7,004 14,445 18,164 23,829 13,249 -49.74%
-
NP to SH 213 4,036 7,004 14,445 18,164 23,829 6,140 -42.87%
-
Tax Rate 88.34% 42.69% 32.49% 32.88% 25.57% 27.47% -24.05% -
Total Cost 45,734 70,149 73,126 49,208 48,854 56,488 62,302 -5.01%
-
Net Worth 289,099 301,146 297,500 296,626 285,680 265,915 224,619 4.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,275 - - 2,731 2,370 - - -
Div Payout % 598.96% - - 18.91% 13.05% - - -
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 289,099 301,146 297,500 296,626 285,680 265,915 224,619 4.29%
NOSH 244,999 253,064 250,000 253,527 252,814 250,863 231,566 0.94%
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 0.46% 5.44% 8.74% 22.69% 27.10% 29.67% 17.54% -
ROE 0.07% 1.34% 2.35% 4.87% 6.36% 8.96% 2.73% -
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 18.75 29.31 32.05 25.11 26.51 32.02 32.63 -8.81%
EPS 0.09 1.59 2.80 5.70 7.18 9.50 2.65 -43.07%
DPS 0.52 0.00 0.00 1.08 0.94 0.00 0.00 -
NAPS 1.18 1.19 1.19 1.17 1.13 1.06 0.97 3.31%
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 1.56 2.52 2.72 2.16 2.27 2.72 2.56 -7.92%
EPS 0.01 0.14 0.24 0.49 0.62 0.81 0.21 -39.78%
DPS 0.04 0.00 0.00 0.09 0.08 0.00 0.00 -
NAPS 0.098 0.1021 0.1009 0.1006 0.0969 0.0902 0.0762 4.28%
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 1.49 1.19 1.44 1.99 2.19 1.81 3.89 -14.77%
P/EPS 322.07 21.95 16.42 8.78 8.07 6.11 47.90 37.36%
EY 0.31 4.56 6.09 11.40 12.39 16.38 2.09 -27.23%
DY 1.86 0.00 0.00 2.15 1.62 0.00 0.00 -
P/NAPS 0.24 0.29 0.39 0.43 0.51 0.55 1.31 -24.62%
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 1.87 1.23 1.40 2.15 1.85 2.16 3.52 -10.00%
P/EPS 402.58 22.57 16.06 9.48 6.82 7.26 43.37 44.94%
EY 0.25 4.43 6.23 10.55 14.66 13.77 2.31 -30.95%
DY 1.49 0.00 0.00 2.00 1.92 0.00 0.00 -
P/NAPS 0.30 0.30 0.38 0.46 0.43 0.65 1.19 -20.51%

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