[ECOFIRS] QoQ Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 91.36%
YoY- 157.98%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 76,365 86,834 97,886 108,588 160,483 116,937 99,952 -16.41%
PBT 26,706 19,665 25,056 27,856 15,410 9,009 9,726 95.96%
Tax -2,938 -4,713 -6,242 -7,128 -5,203 -5,620 -3,492 -10.86%
NP 23,768 14,952 18,814 20,728 10,207 3,389 6,234 143.85%
-
NP to SH 24,278 15,069 18,948 20,896 10,920 3,400 6,246 147.01%
-
Tax Rate 11.00% 23.97% 24.91% 25.59% 33.76% 62.38% 35.90% -
Total Cost 52,597 71,882 79,072 87,860 150,276 113,548 93,718 -31.93%
-
Net Worth 150,394 138,027 136,464 134,779 130,181 126,061 122,122 14.87%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 150,394 138,027 136,464 134,779 130,181 126,061 122,122 14.87%
NOSH 650,777 649,540 648,904 652,999 651,233 653,846 650,625 0.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 31.12% 17.22% 19.22% 19.09% 6.36% 2.90% 6.24% -
ROE 16.14% 10.92% 13.88% 15.50% 8.39% 2.70% 5.11% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 11.73 13.37 15.08 16.63 24.64 17.88 15.36 -16.43%
EPS 3.73 2.32 2.92 3.20 1.68 0.52 0.96 146.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2311 0.2125 0.2103 0.2064 0.1999 0.1928 0.1877 14.86%
Adjusted Per Share Value based on latest NOSH - 652,999
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 6.32 7.19 8.10 8.99 13.29 9.68 8.27 -16.39%
EPS 2.01 1.25 1.57 1.73 0.90 0.28 0.52 146.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1245 0.1143 0.113 0.1116 0.1078 0.1044 0.1011 14.87%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.165 0.14 0.16 0.17 0.17 0.23 0.19 -
P/RPS 1.41 1.05 1.06 1.02 0.69 1.29 1.24 8.93%
P/EPS 4.42 6.03 5.48 5.31 10.14 44.23 19.79 -63.15%
EY 22.61 16.57 18.25 18.82 9.86 2.26 5.05 171.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.76 0.82 0.85 1.19 1.01 -20.92%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 -
Price 0.165 0.14 0.15 0.17 0.17 0.21 0.20 -
P/RPS 1.41 1.05 0.99 1.02 0.69 1.17 1.30 5.55%
P/EPS 4.42 6.03 5.14 5.31 10.14 40.38 20.83 -64.39%
EY 22.61 16.57 19.47 18.82 9.86 2.48 4.80 180.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.71 0.82 0.85 1.09 1.07 -23.90%

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