[ECOFIRS] QoQ Annualized Quarter Result on 30-Nov-2014 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
27-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014 [#2]
Profit Trend
QoQ- -39.53%
YoY- -96.51%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 93,336 81,201 52,184 20,966 20,528 24,449 24,109 145.94%
PBT 13,692 8,064 1,866 1,696 2,908 33,696 48,902 -57.10%
Tax -4,448 -2,023 0 0 0 -3,252 -3,426 18.95%
NP 9,244 6,041 1,866 1,696 2,908 30,444 45,476 -65.32%
-
NP to SH 9,364 6,123 1,932 1,732 2,864 30,391 45,332 -64.95%
-
Tax Rate 32.49% 25.09% 0.00% 0.00% 0.00% 9.65% 7.01% -
Total Cost 84,092 75,160 50,317 19,270 17,620 -5,995 -21,366 -
-
Net Worth 208,348 198,549 190,647 183,591 181,278 180,784 184,231 8.52%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 208,348 198,549 190,647 183,591 181,278 180,784 184,231 8.52%
NOSH 731,562 704,827 689,999 666,153 650,909 650,770 650,076 8.16%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 9.90% 7.44% 3.58% 8.09% 14.17% 124.52% 188.62% -
ROE 4.49% 3.08% 1.01% 0.94% 1.58% 16.81% 24.61% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 12.76 11.52 7.56 3.15 3.15 3.76 3.71 127.33%
EPS 1.28 0.87 0.28 0.26 0.44 4.67 6.97 -67.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2848 0.2817 0.2763 0.2756 0.2785 0.2778 0.2834 0.32%
Adjusted Per Share Value based on latest NOSH - 750,000
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 7.73 6.72 4.32 1.74 1.70 2.02 2.00 145.67%
EPS 0.78 0.51 0.16 0.14 0.24 2.52 3.75 -64.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1644 0.1578 0.152 0.1501 0.1497 0.1525 8.53%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.27 0.315 0.36 0.325 0.39 0.29 0.285 -
P/RPS 2.12 2.73 4.76 10.33 12.37 7.72 7.68 -57.50%
P/EPS 21.09 36.26 128.57 125.00 88.64 6.21 4.09 197.58%
EY 4.74 2.76 0.78 0.80 1.13 16.10 24.47 -66.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.12 1.30 1.18 1.40 1.04 1.01 -3.98%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 30/10/15 28/07/15 28/04/15 27/01/15 30/10/14 23/07/14 30/04/14 -
Price 0.28 0.28 0.345 0.31 0.325 0.31 0.285 -
P/RPS 2.19 2.43 4.56 9.85 10.31 8.25 7.68 -56.57%
P/EPS 21.88 32.23 123.21 119.23 73.86 6.64 4.09 204.94%
EY 4.57 3.10 0.81 0.84 1.35 15.06 24.47 -67.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.25 1.12 1.17 1.12 1.01 -1.98%

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