[ECOFIRS] QoQ Annualized Quarter Result on 30-Nov-2013 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -41.22%
YoY- 161.65%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 20,528 24,449 24,109 25,890 31,712 76,365 86,834 -61.66%
PBT 2,908 33,696 48,902 50,546 85,376 26,706 19,665 -71.93%
Tax 0 -3,252 -3,426 -1,024 -1,084 -2,938 -4,713 -
NP 2,908 30,444 45,476 49,522 84,292 23,768 14,952 -66.33%
-
NP to SH 2,864 30,391 45,332 49,578 84,352 24,278 15,069 -66.84%
-
Tax Rate 0.00% 9.65% 7.01% 2.03% 1.27% 11.00% 23.97% -
Total Cost 17,620 -5,995 -21,366 -23,632 -52,580 52,597 71,882 -60.73%
-
Net Worth 181,278 180,784 184,231 175,214 171,567 150,394 138,027 19.86%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 181,278 180,784 184,231 175,214 171,567 150,394 138,027 19.86%
NOSH 650,909 650,770 650,076 650,629 650,864 650,777 649,540 0.14%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 14.17% 124.52% 188.62% 191.28% 265.80% 31.12% 17.22% -
ROE 1.58% 16.81% 24.61% 28.30% 49.17% 16.14% 10.92% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 3.15 3.76 3.71 3.98 4.87 11.73 13.37 -61.75%
EPS 0.44 4.67 6.97 7.62 12.96 3.73 2.32 -66.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2785 0.2778 0.2834 0.2693 0.2636 0.2311 0.2125 19.70%
Adjusted Per Share Value based on latest NOSH - 649,298
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 1.70 2.02 2.00 2.14 2.63 6.32 7.19 -61.66%
EPS 0.24 2.52 3.75 4.10 6.98 2.01 1.25 -66.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1497 0.1525 0.1451 0.142 0.1245 0.1143 19.85%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.39 0.29 0.285 0.19 0.16 0.165 0.14 -
P/RPS 12.37 7.72 7.68 4.77 3.28 1.41 1.05 415.42%
P/EPS 88.64 6.21 4.09 2.49 1.23 4.42 6.03 497.14%
EY 1.13 16.10 24.47 40.11 81.00 22.61 16.57 -83.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.04 1.01 0.71 0.61 0.71 0.66 64.86%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 30/10/14 23/07/14 30/04/14 28/01/14 25/10/13 30/07/13 29/04/13 -
Price 0.325 0.31 0.285 0.255 0.17 0.165 0.14 -
P/RPS 10.31 8.25 7.68 6.41 3.49 1.41 1.05 356.63%
P/EPS 73.86 6.64 4.09 3.35 1.31 4.42 6.03 428.94%
EY 1.35 15.06 24.47 29.88 76.24 22.61 16.57 -81.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.12 1.01 0.95 0.64 0.71 0.66 46.32%

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