[ECOFIRS] QoQ Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -8.56%
YoY- 200.82%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 20,966 20,528 24,449 24,109 25,890 31,712 76,365 -57.72%
PBT 1,696 2,908 33,696 48,902 50,546 85,376 26,706 -84.05%
Tax 0 0 -3,252 -3,426 -1,024 -1,084 -2,938 -
NP 1,696 2,908 30,444 45,476 49,522 84,292 23,768 -82.76%
-
NP to SH 1,732 2,864 30,391 45,332 49,578 84,352 24,278 -82.77%
-
Tax Rate 0.00% 0.00% 9.65% 7.01% 2.03% 1.27% 11.00% -
Total Cost 19,270 17,620 -5,995 -21,366 -23,632 -52,580 52,597 -48.76%
-
Net Worth 183,591 181,278 180,784 184,231 175,214 171,567 150,394 14.20%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 183,591 181,278 180,784 184,231 175,214 171,567 150,394 14.20%
NOSH 666,153 650,909 650,770 650,076 650,629 650,864 650,777 1.56%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 8.09% 14.17% 124.52% 188.62% 191.28% 265.80% 31.12% -
ROE 0.94% 1.58% 16.81% 24.61% 28.30% 49.17% 16.14% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 3.15 3.15 3.76 3.71 3.98 4.87 11.73 -58.34%
EPS 0.26 0.44 4.67 6.97 7.62 12.96 3.73 -83.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2785 0.2778 0.2834 0.2693 0.2636 0.2311 12.44%
Adjusted Per Share Value based on latest NOSH - 648,591
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 1.74 1.70 2.02 2.00 2.14 2.63 6.32 -57.64%
EPS 0.14 0.24 2.52 3.75 4.10 6.98 2.01 -83.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1501 0.1497 0.1525 0.1451 0.142 0.1245 14.21%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.325 0.39 0.29 0.285 0.19 0.16 0.165 -
P/RPS 10.33 12.37 7.72 7.68 4.77 3.28 1.41 276.75%
P/EPS 125.00 88.64 6.21 4.09 2.49 1.23 4.42 826.35%
EY 0.80 1.13 16.10 24.47 40.11 81.00 22.61 -89.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.40 1.04 1.01 0.71 0.61 0.71 40.26%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 30/10/14 23/07/14 30/04/14 28/01/14 25/10/13 30/07/13 -
Price 0.31 0.325 0.31 0.285 0.255 0.17 0.165 -
P/RPS 9.85 10.31 8.25 7.68 6.41 3.49 1.41 265.00%
P/EPS 119.23 73.86 6.64 4.09 3.35 1.31 4.42 797.64%
EY 0.84 1.35 15.06 24.47 29.88 76.24 22.61 -88.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.12 1.01 0.95 0.64 0.71 35.47%

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