[ECOFIRS] QoQ Annualized Quarter Result on 30-Nov-2015 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
21-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 200.75%
YoY- 1525.98%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 70,152 121,176 103,234 93,926 93,336 81,201 52,184 21.69%
PBT 8,868 20,249 26,373 32,672 13,692 8,064 1,866 181.33%
Tax -3,716 -4,185 -5,714 -4,640 -4,448 -2,023 0 -
NP 5,152 16,064 20,658 28,032 9,244 6,041 1,866 96.20%
-
NP to SH 5,316 16,200 20,789 28,162 9,364 6,123 1,932 95.75%
-
Tax Rate 41.90% 20.67% 21.67% 14.20% 32.49% 25.09% 0.00% -
Total Cost 65,000 105,112 82,576 65,894 84,092 75,160 50,317 18.52%
-
Net Worth 234,294 219,241 220,765 219,532 208,348 198,549 190,647 14.66%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 234,294 219,241 220,765 219,532 208,348 198,549 190,647 14.66%
NOSH 781,764 729,344 728,598 729,585 731,562 704,827 689,999 8.63%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 7.34% 13.26% 20.01% 29.84% 9.90% 7.44% 3.58% -
ROE 2.27% 7.39% 9.42% 12.83% 4.49% 3.08% 1.01% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 8.97 16.61 14.17 12.87 12.76 11.52 7.56 12.01%
EPS 0.68 2.22 2.85 3.86 1.28 0.87 0.28 80.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2997 0.3006 0.303 0.3009 0.2848 0.2817 0.2763 5.54%
Adjusted Per Share Value based on latest NOSH - 729,192
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 5.81 10.03 8.55 7.78 7.73 6.72 4.32 21.73%
EPS 0.44 1.34 1.72 2.33 0.78 0.51 0.16 95.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1815 0.1828 0.1817 0.1725 0.1644 0.1578 14.68%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.27 0.26 0.23 0.255 0.27 0.315 0.36 -
P/RPS 3.01 1.56 1.62 1.98 2.12 2.73 4.76 -26.22%
P/EPS 39.71 11.71 8.06 6.61 21.09 36.26 128.57 -54.14%
EY 2.52 8.54 12.41 15.14 4.74 2.76 0.78 117.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.76 0.85 0.95 1.12 1.30 -21.65%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 26/10/16 26/07/16 26/04/16 21/01/16 30/10/15 28/07/15 28/04/15 -
Price 0.275 0.275 0.26 0.245 0.28 0.28 0.345 -
P/RPS 3.06 1.66 1.83 1.90 2.19 2.43 4.56 -23.25%
P/EPS 40.44 12.38 9.11 6.35 21.88 32.23 123.21 -52.25%
EY 2.47 8.08 10.97 15.76 4.57 3.10 0.81 109.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.91 0.86 0.81 0.98 0.99 1.25 -18.40%

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