[ECOFIRS] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 7.07%
YoY--%
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 27,228 44,018 42,865 44,604 42,184 30,464 32,536 -11.16%
PBT -16,168 -90,329 -16,178 -15,326 -16,492 -22,210 13,406 -
Tax -20 -382 -65 -80 -124 -10,204 -1,948 -95.23%
NP -16,188 -90,711 -16,244 -15,406 -16,616 -32,414 11,458 -
-
NP to SH -16,108 -90,576 -16,136 -15,296 -16,460 -33,419 10,105 -
-
Tax Rate - - - - - - 14.53% -
Total Cost 43,416 134,729 59,109 60,010 58,800 62,878 21,077 61.67%
-
Net Worth 140,035 145,283 223,171 225,162 229,721 232,047 271,224 -35.56%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 140,035 145,283 223,171 225,162 229,721 232,047 271,224 -35.56%
NOSH 649,516 650,331 650,645 648,135 653,174 650,175 647,777 0.17%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -59.45% -206.08% -37.90% -34.54% -39.39% -106.40% 35.22% -
ROE -11.50% -62.34% -7.23% -6.79% -7.17% -14.40% 3.73% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 4.19 6.77 6.59 6.88 6.46 4.69 5.02 -11.32%
EPS -2.48 -13.93 -2.48 -2.36 -2.52 -5.14 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.2234 0.343 0.3474 0.3517 0.3569 0.4187 -35.67%
Adjusted Per Share Value based on latest NOSH - 654,259
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 2.25 3.64 3.55 3.69 3.49 2.52 2.69 -11.19%
EPS -1.33 -7.50 -1.34 -1.27 -1.36 -2.77 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.1203 0.1848 0.1864 0.1902 0.1921 0.2245 -35.56%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.10 0.12 0.13 0.12 0.16 0.16 0.13 -
P/RPS 2.39 1.77 1.97 1.74 2.48 3.41 0.00 -
P/EPS -4.03 -0.86 -5.24 -5.08 -6.35 -3.11 0.00 -
EY -24.80 -116.06 -19.08 -19.67 -15.75 -32.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.38 0.35 0.45 0.45 0.00 -
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 24/07/09 29/04/09 21/01/09 30/10/08 30/07/08 30/04/08 -
Price 0.09 0.12 0.16 0.14 0.12 0.15 0.14 -
P/RPS 2.15 1.77 2.43 2.03 1.86 3.20 0.00 -
P/EPS -3.63 -0.86 -6.45 -5.93 -4.76 -2.92 0.00 -
EY -27.56 -116.06 -15.50 -16.86 -21.00 -34.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.47 0.40 0.34 0.42 0.00 -

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