[EFUTURE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EFUTURE] ECOFUTURE BHD.
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.81%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
EFUTURE's Result
EFUTURE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 71,830 56,848 69,106 68,920 64,024 57,740 20,697 129.74%
PBT 212 148 2,166 1,924 1,630 1,608 687 -54.43%
Tax -116 -96 -748 -746 -380 -320 -117 -0.57%
NP 96 52 1,418 1,177 1,250 1,288 570 -69.60%
-
NP to SH 96 52 1,418 1,177 1,250 1,288 570 -69.60%
-
Tax Rate 54.72% 64.86% 34.53% 38.77% 23.31% 19.90% 17.03% -
Total Cost 71,734 56,796 67,688 67,742 62,774 56,452 20,127 133.87%
-
Net Worth 24,047 19,512 26,259 23,235 23,055 23,452 3,949 234.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 24,047 19,512 26,259 23,235 23,055 23,452 3,949 234.56%
NOSH 160,000 130,000 175,061 173,137 173,611 178,888 29,081 212.62%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.13% 0.09% 2.05% 1.71% 1.95% 2.23% 2.75% -
ROE 0.40% 0.27% 5.40% 5.07% 5.42% 5.49% 14.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.89 43.73 39.48 39.81 36.88 32.28 71.17 -26.51%
EPS 0.06 0.04 0.81 0.68 0.72 0.72 1.96 -90.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1503 0.1501 0.15 0.1342 0.1328 0.1311 0.1358 7.01%
Adjusted Per Share Value based on latest NOSH - 171,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.12 23.05 28.02 27.94 25.96 23.41 8.39 129.76%
EPS 0.04 0.02 0.57 0.48 0.51 0.52 0.23 -68.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0975 0.0791 0.1065 0.0942 0.0935 0.0951 0.016 234.72%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.15 0.18 0.12 0.14 0.17 0.23 0.00 -
P/RPS 0.33 0.41 0.30 0.35 0.46 0.71 0.00 -
P/EPS 250.00 450.00 14.81 20.59 23.61 31.94 0.00 -
EY 0.40 0.22 6.75 4.86 4.24 3.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 0.80 1.04 1.28 1.75 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 29/11/05 22/08/05 31/05/05 27/05/05 -
Price 0.18 0.17 0.17 0.12 0.16 0.15 0.16 -
P/RPS 0.40 0.39 0.43 0.30 0.43 0.46 0.22 49.13%
P/EPS 300.00 425.00 20.99 17.65 22.22 20.83 8.16 1012.98%
EY 0.33 0.24 4.76 5.67 4.50 4.80 12.25 -91.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.13 1.13 0.89 1.20 1.14 1.18 1.12%

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