[ECOFIRS] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
25-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 247.44%
YoY- 303.68%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 24,449 24,109 25,890 31,712 76,365 86,834 97,886 -60.37%
PBT 33,696 48,902 50,546 85,376 26,706 19,665 25,056 21.85%
Tax -3,252 -3,426 -1,024 -1,084 -2,938 -4,713 -6,242 -35.27%
NP 30,444 45,476 49,522 84,292 23,768 14,952 18,814 37.87%
-
NP to SH 30,391 45,332 49,578 84,352 24,278 15,069 18,948 37.06%
-
Tax Rate 9.65% 7.01% 2.03% 1.27% 11.00% 23.97% 24.91% -
Total Cost -5,995 -21,366 -23,632 -52,580 52,597 71,882 79,072 -
-
Net Worth 180,784 184,231 175,214 171,567 150,394 138,027 136,464 20.64%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 180,784 184,231 175,214 171,567 150,394 138,027 136,464 20.64%
NOSH 650,770 650,076 650,629 650,864 650,777 649,540 648,904 0.19%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 124.52% 188.62% 191.28% 265.80% 31.12% 17.22% 19.22% -
ROE 16.81% 24.61% 28.30% 49.17% 16.14% 10.92% 13.88% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 3.76 3.71 3.98 4.87 11.73 13.37 15.08 -60.41%
EPS 4.67 6.97 7.62 12.96 3.73 2.32 2.92 36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2778 0.2834 0.2693 0.2636 0.2311 0.2125 0.2103 20.41%
Adjusted Per Share Value based on latest NOSH - 650,864
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 2.02 2.00 2.14 2.63 6.32 7.19 8.10 -60.41%
EPS 2.52 3.75 4.10 6.98 2.01 1.25 1.57 37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1525 0.1451 0.142 0.1245 0.1143 0.113 20.64%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.29 0.285 0.19 0.16 0.165 0.14 0.16 -
P/RPS 7.72 7.68 4.77 3.28 1.41 1.05 1.06 276.18%
P/EPS 6.21 4.09 2.49 1.23 4.42 6.03 5.48 8.70%
EY 16.10 24.47 40.11 81.00 22.61 16.57 18.25 -8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 0.71 0.61 0.71 0.66 0.76 23.28%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 30/04/14 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 -
Price 0.31 0.285 0.255 0.17 0.165 0.14 0.15 -
P/RPS 8.25 7.68 6.41 3.49 1.41 1.05 0.99 311.56%
P/EPS 6.64 4.09 3.35 1.31 4.42 6.03 5.14 18.63%
EY 15.06 24.47 29.88 76.24 22.61 16.57 19.47 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 0.95 0.64 0.71 0.66 0.71 35.54%

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