[ECOFIRS] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -22.89%
YoY- 156.31%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 108,588 160,483 116,937 99,952 59,696 24,976 17,206 239.60%
PBT 27,856 15,410 9,009 9,726 10,624 9,452 3,076 331.57%
Tax -7,128 -5,203 -5,620 -3,492 -2,532 -959 -12 6830.83%
NP 20,728 10,207 3,389 6,234 8,092 8,493 3,064 255.62%
-
NP to SH 20,896 10,920 3,400 6,246 8,100 8,760 3,214 246.37%
-
Tax Rate 25.59% 33.76% 62.38% 35.90% 23.83% 10.15% 0.39% -
Total Cost 87,860 150,276 113,548 93,718 51,604 16,483 14,142 236.08%
-
Net Worth 134,779 130,181 126,061 122,122 119,932 164,501 114,685 11.30%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 134,779 130,181 126,061 122,122 119,932 164,501 114,685 11.30%
NOSH 652,999 651,233 653,846 650,625 653,225 901,376 651,621 0.14%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 19.09% 6.36% 2.90% 6.24% 13.56% 34.00% 17.81% -
ROE 15.50% 8.39% 2.70% 5.11% 6.75% 5.33% 2.80% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 16.63 24.64 17.88 15.36 9.14 2.77 2.64 239.18%
EPS 3.20 1.68 0.52 0.96 1.24 1.35 0.49 247.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.1999 0.1928 0.1877 0.1836 0.1825 0.176 11.15%
Adjusted Per Share Value based on latest NOSH - 645,882
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 8.99 13.29 9.68 8.27 4.94 2.07 1.42 240.31%
EPS 1.73 0.90 0.28 0.52 0.67 0.73 0.27 243.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.1078 0.1044 0.1011 0.0993 0.1362 0.0949 11.35%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.17 0.17 0.23 0.19 0.14 0.17 0.17 -
P/RPS 1.02 0.69 1.29 1.24 1.53 6.14 6.44 -70.56%
P/EPS 5.31 10.14 44.23 19.79 11.29 17.49 34.46 -71.09%
EY 18.82 9.86 2.26 5.05 8.86 5.72 2.90 245.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.19 1.01 0.76 0.93 0.97 -10.54%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 08/08/11 28/04/11 -
Price 0.17 0.17 0.21 0.20 0.14 0.14 0.18 -
P/RPS 1.02 0.69 1.17 1.30 1.53 5.05 6.82 -71.66%
P/EPS 5.31 10.14 40.38 20.83 11.29 14.41 36.49 -72.17%
EY 18.82 9.86 2.48 4.80 8.86 6.94 2.74 259.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.09 1.07 0.76 0.77 1.02 -13.48%

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