[EFUTURE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EFUTURE] ECOFUTURE BHD.
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 94.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFUTURE's Result
EFUTURE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 14,212 69,106 51,690 32,012 14,435 20,697 63,672 -63.23%
PBT 37 2,166 1,443 815 402 687 1,746 -92.36%
Tax -24 -748 -560 -190 -80 -117 -1,755 -94.29%
NP 13 1,418 883 625 322 570 -9 -
-
NP to SH 13 1,418 883 625 322 570 1,560 -95.90%
-
Tax Rate 64.86% 34.53% 38.81% 23.31% 19.90% 17.03% 100.52% -
Total Cost 14,199 67,688 50,807 31,387 14,113 20,127 63,681 -63.26%
-
Net Worth 19,512 26,259 23,235 23,055 23,452 3,949 12,847 32.16%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 19,512 26,259 23,235 23,055 23,452 3,949 12,847 32.16%
NOSH 130,000 175,061 173,137 173,611 178,888 29,081 131,092 -0.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.09% 2.05% 1.71% 1.95% 2.23% 2.75% -0.01% -
ROE 0.07% 5.40% 3.80% 2.71% 1.37% 14.43% 12.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.93 39.48 29.85 18.44 8.07 71.17 48.57 -63.03%
EPS 0.01 0.81 0.51 0.36 0.18 1.96 1.19 -95.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.15 0.1342 0.1328 0.1311 0.1358 0.098 32.90%
Adjusted Per Share Value based on latest NOSH - 178,235
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.76 28.02 20.96 12.98 5.85 8.39 25.81 -63.24%
EPS 0.01 0.57 0.36 0.25 0.13 0.23 0.63 -93.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.1065 0.0942 0.0935 0.0951 0.016 0.0521 32.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.18 0.12 0.14 0.17 0.23 0.00 0.00 -
P/RPS 1.65 0.30 0.47 0.92 2.85 0.00 0.00 -
P/EPS 1,800.00 14.81 27.45 47.22 127.78 0.00 0.00 -
EY 0.06 6.75 3.64 2.12 0.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.80 1.04 1.28 1.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 22/08/05 31/05/05 27/05/05 10/01/05 -
Price 0.17 0.17 0.12 0.16 0.15 0.16 0.00 -
P/RPS 1.56 0.43 0.40 0.87 1.86 0.22 0.00 -
P/EPS 1,700.00 20.99 23.53 44.44 83.33 8.16 0.00 -
EY 0.06 4.76 4.25 2.25 1.20 12.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 0.89 1.20 1.14 1.18 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