[ECOFIRS] QoQ Annualized Quarter Result on 30-Nov-2009 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 10.73%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 24,108 21,073 24,505 26,102 27,228 44,018 42,865 -31.79%
PBT -8,640 -41,390 -26,132 -14,442 -16,168 -90,329 -16,178 -34.09%
Tax -8 -78 26 -24 -20 -382 -65 -75.16%
NP -8,648 -41,468 -26,105 -14,466 -16,188 -90,711 -16,244 -34.23%
-
NP to SH -8,496 -41,375 -26,013 -14,380 -16,108 -90,576 -16,136 -34.71%
-
Tax Rate - - - - - - - -
Total Cost 32,756 62,541 50,610 40,568 43,416 134,729 59,109 -32.46%
-
Net Worth 104,075 105,274 127,140 135,508 140,035 145,283 223,171 -39.77%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 104,075 105,274 127,140 135,508 140,035 145,283 223,171 -39.77%
NOSH 643,636 650,644 650,333 647,747 649,516 650,331 650,645 -0.71%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -35.87% -196.78% -106.53% -55.42% -59.45% -206.08% -37.90% -
ROE -8.16% -39.30% -20.46% -10.61% -11.50% -62.34% -7.23% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 3.75 3.24 3.77 4.03 4.19 6.77 6.59 -31.25%
EPS -1.32 -6.36 -4.00 -2.22 -2.48 -13.93 -2.48 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1617 0.1618 0.1955 0.2092 0.2156 0.2234 0.343 -39.34%
Adjusted Per Share Value based on latest NOSH - 645,510
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 2.00 1.74 2.03 2.16 2.25 3.64 3.55 -31.71%
EPS -0.70 -3.43 -2.15 -1.19 -1.33 -7.50 -1.34 -35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.0872 0.1053 0.1122 0.1159 0.1203 0.1848 -39.77%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.10 0.09 0.09 0.09 0.10 0.12 0.13 -
P/RPS 2.67 2.78 2.39 2.23 2.39 1.77 1.97 22.40%
P/EPS -7.58 -1.42 -2.25 -4.05 -4.03 -0.86 -5.24 27.82%
EY -13.20 -70.66 -44.44 -24.67 -24.80 -116.06 -19.08 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.46 0.43 0.46 0.54 0.38 38.46%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 27/10/10 29/07/10 29/04/10 28/01/10 28/10/09 24/07/09 29/04/09 -
Price 0.13 0.12 0.09 0.09 0.09 0.12 0.16 -
P/RPS 3.47 3.71 2.39 2.23 2.15 1.77 2.43 26.72%
P/EPS -9.85 -1.89 -2.25 -4.05 -3.63 -0.86 -6.45 32.51%
EY -10.15 -52.99 -44.44 -24.67 -27.56 -116.06 -15.50 -24.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.46 0.43 0.42 0.54 0.47 42.42%

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