[ECOFIRS] QoQ Annualized Quarter Result on 31-Jan-2003 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- -66.86%
YoY- -64.18%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 44,704 286,000 288,668 283,574 217,916 215,317 163,730 -57.81%
PBT 11,920 41,572 36,137 40,506 61,036 26,212 37,676 -53.47%
Tax -4,840 -23,941 -25,068 -26,432 -18,568 -16,125 -10,578 -40.53%
NP 7,080 17,631 11,069 14,074 42,468 10,087 27,097 -59.02%
-
NP to SH 7,080 17,631 11,069 14,074 42,468 10,087 27,097 -59.02%
-
Tax Rate 40.60% 57.59% 69.37% 65.25% 30.42% 61.52% 28.08% -
Total Cost 37,624 268,369 277,598 269,500 175,448 205,230 136,633 -57.57%
-
Net Worth 552,985 537,521 534,879 525,820 525,306 511,936 517,384 4.52%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 552,985 537,521 534,879 525,820 525,306 511,936 517,384 4.52%
NOSH 465,789 447,487 443,957 434,382 426,385 416,818 415,603 7.87%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 15.84% 6.16% 3.83% 4.96% 19.49% 4.68% 16.55% -
ROE 1.28% 3.28% 2.07% 2.68% 8.08% 1.97% 5.24% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 9.60 63.91 65.02 65.28 51.11 51.66 39.40 -60.88%
EPS 1.52 3.94 2.49 3.24 9.96 2.42 6.52 -62.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1872 1.2012 1.2048 1.2105 1.232 1.2282 1.2449 -3.10%
Adjusted Per Share Value based on latest NOSH - 447,499
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 3.70 23.68 23.90 23.48 18.04 17.83 13.55 -57.81%
EPS 0.59 1.46 0.92 1.17 3.52 0.84 2.24 -58.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4578 0.445 0.4428 0.4353 0.4349 0.4238 0.4283 4.52%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.54 0.49 0.38 0.39 0.42 0.50 0.62 -
P/RPS 5.63 0.77 0.58 0.60 0.82 0.97 1.57 133.73%
P/EPS 35.53 12.44 15.24 12.04 4.22 20.66 9.51 140.19%
EY 2.81 8.04 6.56 8.31 23.71 4.84 10.52 -58.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.32 0.32 0.34 0.41 0.50 -6.76%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 29/01/04 30/09/03 27/06/03 28/03/03 30/12/02 27/09/02 27/06/02 -
Price 0.47 0.49 0.43 0.36 0.37 0.41 0.50 -
P/RPS 4.90 0.77 0.66 0.55 0.72 0.79 1.27 145.39%
P/EPS 30.92 12.44 17.25 11.11 3.71 16.94 7.67 152.65%
EY 3.23 8.04 5.80 9.00 26.92 5.90 13.04 -60.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.36 0.30 0.30 0.33 0.40 0.00%

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