[ECOFIRS] QoQ Annualized Quarter Result on 31-Aug-2015 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- 52.93%
YoY- 226.96%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 121,176 103,234 93,926 93,336 81,201 52,184 20,966 221.71%
PBT 20,249 26,373 32,672 13,692 8,064 1,866 1,696 421.59%
Tax -4,185 -5,714 -4,640 -4,448 -2,023 0 0 -
NP 16,064 20,658 28,032 9,244 6,041 1,866 1,696 347.05%
-
NP to SH 16,200 20,789 28,162 9,364 6,123 1,932 1,732 343.32%
-
Tax Rate 20.67% 21.67% 14.20% 32.49% 25.09% 0.00% 0.00% -
Total Cost 105,112 82,576 65,894 84,092 75,160 50,317 19,270 209.55%
-
Net Worth 219,241 220,765 219,532 208,348 198,549 190,647 183,591 12.54%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 219,241 220,765 219,532 208,348 198,549 190,647 183,591 12.54%
NOSH 729,344 728,598 729,585 731,562 704,827 689,999 666,153 6.22%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 13.26% 20.01% 29.84% 9.90% 7.44% 3.58% 8.09% -
ROE 7.39% 9.42% 12.83% 4.49% 3.08% 1.01% 0.94% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 16.61 14.17 12.87 12.76 11.52 7.56 3.15 202.64%
EPS 2.22 2.85 3.86 1.28 0.87 0.28 0.26 317.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3006 0.303 0.3009 0.2848 0.2817 0.2763 0.2756 5.95%
Adjusted Per Share Value based on latest NOSH - 731,562
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 10.03 8.55 7.78 7.73 6.72 4.32 1.74 221.14%
EPS 1.34 1.72 2.33 0.78 0.51 0.16 0.14 350.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1828 0.1817 0.1725 0.1644 0.1578 0.152 12.54%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.26 0.23 0.255 0.27 0.315 0.36 0.325 -
P/RPS 1.56 1.62 1.98 2.12 2.73 4.76 10.33 -71.60%
P/EPS 11.71 8.06 6.61 21.09 36.26 128.57 125.00 -79.34%
EY 8.54 12.41 15.14 4.74 2.76 0.78 0.80 384.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.85 0.95 1.12 1.30 1.18 -18.99%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 26/07/16 26/04/16 21/01/16 30/10/15 28/07/15 28/04/15 27/01/15 -
Price 0.275 0.26 0.245 0.28 0.28 0.345 0.31 -
P/RPS 1.66 1.83 1.90 2.19 2.43 4.56 9.85 -69.45%
P/EPS 12.38 9.11 6.35 21.88 32.23 123.21 119.23 -77.87%
EY 8.08 10.97 15.76 4.57 3.10 0.81 0.84 351.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.81 0.98 0.99 1.25 1.12 -12.91%

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