[ECOFIRS] QoQ Annualized Quarter Result on 28-Feb-2015 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 11.55%
YoY- -95.74%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 93,926 93,336 81,201 52,184 20,966 20,528 24,449 145.09%
PBT 32,672 13,692 8,064 1,866 1,696 2,908 33,696 -2.03%
Tax -4,640 -4,448 -2,023 0 0 0 -3,252 26.71%
NP 28,032 9,244 6,041 1,866 1,696 2,908 30,444 -5.34%
-
NP to SH 28,162 9,364 6,123 1,932 1,732 2,864 30,391 -4.94%
-
Tax Rate 14.20% 32.49% 25.09% 0.00% 0.00% 0.00% 9.65% -
Total Cost 65,894 84,092 75,160 50,317 19,270 17,620 -5,995 -
-
Net Worth 219,532 208,348 198,549 190,647 183,591 181,278 180,784 13.80%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 219,532 208,348 198,549 190,647 183,591 181,278 180,784 13.80%
NOSH 729,585 731,562 704,827 689,999 666,153 650,909 650,770 7.91%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 29.84% 9.90% 7.44% 3.58% 8.09% 14.17% 124.52% -
ROE 12.83% 4.49% 3.08% 1.01% 0.94% 1.58% 16.81% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 12.87 12.76 11.52 7.56 3.15 3.15 3.76 126.95%
EPS 3.86 1.28 0.87 0.28 0.26 0.44 4.67 -11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.2848 0.2817 0.2763 0.2756 0.2785 0.2778 5.46%
Adjusted Per Share Value based on latest NOSH - 728,750
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 7.78 7.73 6.72 4.32 1.74 1.70 2.02 145.50%
EPS 2.33 0.78 0.51 0.16 0.14 0.24 2.52 -5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1725 0.1644 0.1578 0.152 0.1501 0.1497 13.77%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.255 0.27 0.315 0.36 0.325 0.39 0.29 -
P/RPS 1.98 2.12 2.73 4.76 10.33 12.37 7.72 -59.59%
P/EPS 6.61 21.09 36.26 128.57 125.00 88.64 6.21 4.24%
EY 15.14 4.74 2.76 0.78 0.80 1.13 16.10 -4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.12 1.30 1.18 1.40 1.04 -12.57%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 21/01/16 30/10/15 28/07/15 28/04/15 27/01/15 30/10/14 23/07/14 -
Price 0.245 0.28 0.28 0.345 0.31 0.325 0.31 -
P/RPS 1.90 2.19 2.43 4.56 9.85 10.31 8.25 -62.39%
P/EPS 6.35 21.88 32.23 123.21 119.23 73.86 6.64 -2.93%
EY 15.76 4.57 3.10 0.81 0.84 1.35 15.06 3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.98 0.99 1.25 1.12 1.17 1.12 -19.41%

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