[ECOFIRS] QoQ Annualized Quarter Result on 31-Oct-2003 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -59.84%
YoY- -83.33%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 47,867 37,104 33,584 44,704 286,000 288,668 283,574 -69.48%
PBT -174,503 -1,961 5,198 11,920 41,572 36,137 40,506 -
Tax 5,778 -2,308 -2,590 -4,840 -23,941 -25,068 -26,432 -
NP -168,725 -4,269 2,608 7,080 17,631 11,069 14,074 -
-
NP to SH -168,725 -4,269 2,608 7,080 17,631 11,069 14,074 -
-
Tax Rate - - 49.83% 40.60% 57.59% 69.37% 65.25% -
Total Cost 216,592 41,373 30,976 37,624 268,369 277,598 269,500 -13.56%
-
Net Worth 382,220 498,493 551,964 552,985 537,521 534,879 525,820 -19.17%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 382,220 498,493 551,964 552,985 537,521 534,879 525,820 -19.17%
NOSH 509,899 485,151 465,714 465,789 447,487 443,957 434,382 11.28%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -352.49% -11.51% 7.77% 15.84% 6.16% 3.83% 4.96% -
ROE -44.14% -0.86% 0.47% 1.28% 3.28% 2.07% 2.68% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 9.39 7.65 7.21 9.60 63.91 65.02 65.28 -72.57%
EPS -33.09 -0.88 0.56 1.52 3.94 2.49 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 1.0275 1.1852 1.1872 1.2012 1.2048 1.2105 -27.36%
Adjusted Per Share Value based on latest NOSH - 465,789
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 3.96 3.07 2.78 3.70 23.68 23.90 23.48 -69.50%
EPS -13.97 -0.35 0.22 0.59 1.46 0.92 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3164 0.4127 0.457 0.4578 0.445 0.4428 0.4353 -19.17%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.35 0.37 0.47 0.54 0.49 0.38 0.39 -
P/RPS 3.73 4.84 6.52 5.63 0.77 0.58 0.60 238.47%
P/EPS -1.06 -42.05 83.93 35.53 12.44 15.24 12.04 -
EY -94.54 -2.38 1.19 2.81 8.04 6.56 8.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.40 0.45 0.41 0.32 0.32 29.24%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 29/06/04 31/03/04 29/01/04 30/09/03 27/06/03 28/03/03 -
Price 0.32 0.33 0.41 0.47 0.49 0.43 0.36 -
P/RPS 3.41 4.31 5.69 4.90 0.77 0.66 0.55 237.86%
P/EPS -0.97 -37.50 73.21 30.92 12.44 17.25 11.11 -
EY -103.41 -2.67 1.37 3.23 8.04 5.80 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.35 0.40 0.41 0.36 0.30 27.15%

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