[ECOWLD] YoY TTM Result on 31-Dec-2002 [#1]

Stock
[ECOWLD] ECO WORLD DEVELOPMENT GROUP BERHAD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -0.18%
YoY- 1.22%
Quarter Report
Latest QR
Upcoming QR
ECOWLD's Result
ECOWLD's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 58,111 81,812 78,425 62,347 67,082 92,682 23,908 -0.93%
PBT 5,837 8,001 16,792 25,094 23,708 35,968 -5,869 -
Tax -2,191 -3,141 -5,187 -7,688 -6,512 -8,302 5,869 -
NP 3,646 4,860 11,605 17,406 17,196 27,666 0 -100.00%
-
NP to SH 3,646 4,860 11,605 17,406 17,196 27,666 -7,109 -
-
Tax Rate 37.54% 39.26% 30.89% 30.64% 27.47% 23.08% - -
Total Cost 54,465 76,952 66,820 44,941 49,886 65,016 23,908 -0.87%
-
Net Worth 226,100 302,909 296,716 290,694 279,282 267,971 237,393 0.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - 2,731 2,370 - - -
Div Payout % - - - 15.69% 13.79% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 226,100 302,909 296,716 290,694 279,282 267,971 237,393 0.05%
NOSH 190,000 254,545 251,454 252,777 256,222 260,166 235,043 0.22%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.27% 5.94% 14.80% 27.92% 25.63% 29.85% 0.00% -
ROE 1.61% 1.60% 3.91% 5.99% 6.16% 10.32% -2.99% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 30.58 32.14 31.19 24.66 26.18 35.62 10.17 -1.16%
EPS 1.92 1.91 4.62 6.89 6.71 10.63 -3.02 -
DPS 0.00 0.00 0.00 1.08 0.93 0.00 0.00 -
NAPS 1.19 1.19 1.18 1.15 1.09 1.03 1.01 -0.17%
Adjusted Per Share Value based on latest NOSH - 252,777
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1.97 2.77 2.66 2.11 2.27 3.14 0.81 -0.94%
EPS 0.12 0.16 0.39 0.59 0.58 0.94 -0.24 -
DPS 0.00 0.00 0.00 0.09 0.08 0.00 0.00 -
NAPS 0.0767 0.1027 0.1006 0.0986 0.0947 0.0909 0.0805 0.05%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.28 0.41 0.57 0.40 0.71 0.80 0.00 -
P/RPS 0.92 1.28 1.83 1.62 2.71 2.25 0.00 -100.00%
P/EPS 14.59 21.47 12.35 5.81 10.58 7.52 0.00 -100.00%
EY 6.85 4.66 8.10 17.21 9.45 13.29 0.00 -100.00%
DY 0.00 0.00 0.00 2.70 1.30 0.00 0.00 -
P/NAPS 0.24 0.34 0.48 0.35 0.65 0.78 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 16/03/06 28/02/05 27/02/04 25/02/03 25/02/02 23/03/01 - -
Price 0.31 0.40 0.60 0.43 0.69 0.60 0.00 -
P/RPS 1.01 1.24 1.92 1.74 2.64 1.68 0.00 -100.00%
P/EPS 16.15 20.95 13.00 6.24 10.28 5.64 0.00 -100.00%
EY 6.19 4.77 7.69 16.01 9.73 17.72 0.00 -100.00%
DY 0.00 0.00 0.00 2.51 1.34 0.00 0.00 -
P/NAPS 0.26 0.34 0.51 0.37 0.63 0.58 0.00 -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
Post a Comment