[ECOFIRS] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -45.57%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 97,886 108,588 160,483 116,937 99,952 59,696 24,976 147.96%
PBT 25,056 27,856 15,410 9,009 9,726 10,624 9,452 91.19%
Tax -6,242 -7,128 -5,203 -5,620 -3,492 -2,532 -959 247.42%
NP 18,814 20,728 10,207 3,389 6,234 8,092 8,493 69.68%
-
NP to SH 18,948 20,896 10,920 3,400 6,246 8,100 8,760 67.01%
-
Tax Rate 24.91% 25.59% 33.76% 62.38% 35.90% 23.83% 10.15% -
Total Cost 79,072 87,860 150,276 113,548 93,718 51,604 16,483 183.62%
-
Net Worth 136,464 134,779 130,181 126,061 122,122 119,932 164,501 -11.68%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 136,464 134,779 130,181 126,061 122,122 119,932 164,501 -11.68%
NOSH 648,904 652,999 651,233 653,846 650,625 653,225 901,376 -19.62%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 19.22% 19.09% 6.36% 2.90% 6.24% 13.56% 34.00% -
ROE 13.88% 15.50% 8.39% 2.70% 5.11% 6.75% 5.33% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 15.08 16.63 24.64 17.88 15.36 9.14 2.77 208.51%
EPS 2.92 3.20 1.68 0.52 0.96 1.24 1.35 67.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.2064 0.1999 0.1928 0.1877 0.1836 0.1825 9.88%
Adjusted Per Share Value based on latest NOSH - 636,666
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 8.10 8.99 13.29 9.68 8.27 4.94 2.07 147.70%
EPS 1.57 1.73 0.90 0.28 0.52 0.67 0.73 66.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.1116 0.1078 0.1044 0.1011 0.0993 0.1362 -11.67%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.17 0.23 0.19 0.14 0.17 -
P/RPS 1.06 1.02 0.69 1.29 1.24 1.53 6.14 -68.89%
P/EPS 5.48 5.31 10.14 44.23 19.79 11.29 17.49 -53.77%
EY 18.25 18.82 9.86 2.26 5.05 8.86 5.72 116.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.85 1.19 1.01 0.76 0.93 -12.55%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 08/08/11 -
Price 0.15 0.17 0.17 0.21 0.20 0.14 0.14 -
P/RPS 0.99 1.02 0.69 1.17 1.30 1.53 5.05 -66.15%
P/EPS 5.14 5.31 10.14 40.38 20.83 11.29 14.41 -49.60%
EY 19.47 18.82 9.86 2.48 4.80 8.86 6.94 98.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.85 1.09 1.07 0.76 0.77 -5.25%

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