[ECOFIRS] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -20.47%
YoY- 343.22%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 25,890 31,712 76,365 86,834 97,886 108,588 160,483 -70.33%
PBT 50,546 85,376 26,706 19,665 25,056 27,856 15,410 120.60%
Tax -1,024 -1,084 -2,938 -4,713 -6,242 -7,128 -5,203 -66.13%
NP 49,522 84,292 23,768 14,952 18,814 20,728 10,207 186.31%
-
NP to SH 49,578 84,352 24,278 15,069 18,948 20,896 10,920 173.93%
-
Tax Rate 2.03% 1.27% 11.00% 23.97% 24.91% 25.59% 33.76% -
Total Cost -23,632 -52,580 52,597 71,882 79,072 87,860 150,276 -
-
Net Worth 175,214 171,567 150,394 138,027 136,464 134,779 130,181 21.88%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 175,214 171,567 150,394 138,027 136,464 134,779 130,181 21.88%
NOSH 650,629 650,864 650,777 649,540 648,904 652,999 651,233 -0.06%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 191.28% 265.80% 31.12% 17.22% 19.22% 19.09% 6.36% -
ROE 28.30% 49.17% 16.14% 10.92% 13.88% 15.50% 8.39% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 3.98 4.87 11.73 13.37 15.08 16.63 24.64 -70.30%
EPS 7.62 12.96 3.73 2.32 2.92 3.20 1.68 173.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2636 0.2311 0.2125 0.2103 0.2064 0.1999 21.95%
Adjusted Per Share Value based on latest NOSH - 652,857
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 2.14 2.63 6.32 7.19 8.10 8.99 13.29 -70.36%
EPS 4.10 6.98 2.01 1.25 1.57 1.73 0.90 174.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.142 0.1245 0.1143 0.113 0.1116 0.1078 21.88%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.19 0.16 0.165 0.14 0.16 0.17 0.17 -
P/RPS 4.77 3.28 1.41 1.05 1.06 1.02 0.69 262.46%
P/EPS 2.49 1.23 4.42 6.03 5.48 5.31 10.14 -60.75%
EY 40.11 81.00 22.61 16.57 18.25 18.82 9.86 154.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.71 0.66 0.76 0.82 0.85 -11.29%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 -
Price 0.255 0.17 0.165 0.14 0.15 0.17 0.17 -
P/RPS 6.41 3.49 1.41 1.05 0.99 1.02 0.69 341.31%
P/EPS 3.35 1.31 4.42 6.03 5.14 5.31 10.14 -52.17%
EY 29.88 76.24 22.61 16.57 19.47 18.82 9.86 109.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.64 0.71 0.66 0.71 0.82 0.85 7.68%

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