[ECOFIRS] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -5.49%
YoY- -259.68%
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 26,102 27,228 44,018 42,865 44,604 42,184 30,464 -9.78%
PBT -14,442 -16,168 -90,329 -16,178 -15,326 -16,492 -22,210 -24.92%
Tax -24 -20 -382 -65 -80 -124 -10,204 -98.22%
NP -14,466 -16,188 -90,711 -16,244 -15,406 -16,616 -32,414 -41.57%
-
NP to SH -14,380 -16,108 -90,576 -16,136 -15,296 -16,460 -33,419 -42.97%
-
Tax Rate - - - - - - - -
Total Cost 40,568 43,416 134,729 59,109 60,010 58,800 62,878 -25.31%
-
Net Worth 135,508 140,035 145,283 223,171 225,162 229,721 232,047 -30.11%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 135,508 140,035 145,283 223,171 225,162 229,721 232,047 -30.11%
NOSH 647,747 649,516 650,331 650,645 648,135 653,174 650,175 -0.24%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin -55.42% -59.45% -206.08% -37.90% -34.54% -39.39% -106.40% -
ROE -10.61% -11.50% -62.34% -7.23% -6.79% -7.17% -14.40% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 4.03 4.19 6.77 6.59 6.88 6.46 4.69 -9.60%
EPS -2.22 -2.48 -13.93 -2.48 -2.36 -2.52 -5.14 -42.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2092 0.2156 0.2234 0.343 0.3474 0.3517 0.3569 -29.93%
Adjusted Per Share Value based on latest NOSH - 645,507
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 2.16 2.25 3.64 3.55 3.69 3.49 2.52 -9.75%
EPS -1.19 -1.33 -7.50 -1.34 -1.27 -1.36 -2.77 -43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1159 0.1203 0.1848 0.1864 0.1902 0.1921 -30.10%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.09 0.10 0.12 0.13 0.12 0.16 0.16 -
P/RPS 2.23 2.39 1.77 1.97 1.74 2.48 3.41 -24.63%
P/EPS -4.05 -4.03 -0.86 -5.24 -5.08 -6.35 -3.11 19.23%
EY -24.67 -24.80 -116.06 -19.08 -19.67 -15.75 -32.13 -16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.54 0.38 0.35 0.45 0.45 -2.98%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 28/10/09 24/07/09 29/04/09 21/01/09 30/10/08 30/07/08 -
Price 0.09 0.09 0.12 0.16 0.14 0.12 0.15 -
P/RPS 2.23 2.15 1.77 2.43 2.03 1.86 3.20 -21.38%
P/EPS -4.05 -3.63 -0.86 -6.45 -5.93 -4.76 -2.92 24.34%
EY -24.67 -27.56 -116.06 -15.50 -16.86 -21.00 -34.27 -19.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.54 0.47 0.40 0.34 0.42 1.57%

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