[EFUTURE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[EFUTURE] ECOFUTURE BHD.
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 269.23%
YoY- -92.32%
Quarter Report
Latest QR
Upcoming QR
EFUTURE's Result
EFUTURE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 16,468 80,188 59,699 35,915 14,212 69,106 51,690 -53.38%
PBT -1,522 675 605 106 37 2,166 1,443 -
Tax 0 -490 -333 -58 -24 -748 -560 -
NP -1,522 185 272 48 13 1,418 883 -
-
NP to SH -1,522 185 272 48 13 1,418 883 -
-
Tax Rate - 72.59% 55.04% 54.72% 64.86% 34.53% 38.81% -
Total Cost 17,990 80,003 59,427 35,867 14,199 67,688 50,807 -49.98%
-
Net Worth 24,491 25,227 25,500 24,047 19,512 26,259 23,235 3.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 24,491 25,227 25,500 24,047 19,512 26,259 23,235 3.57%
NOSH 174,942 168,181 170,000 160,000 130,000 175,061 173,137 0.69%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -9.24% 0.23% 0.46% 0.13% 0.09% 2.05% 1.71% -
ROE -6.21% 0.73% 1.07% 0.20% 0.07% 5.40% 3.80% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.41 47.68 35.12 22.45 10.93 39.48 29.85 -53.71%
EPS -0.87 0.11 0.16 0.03 0.01 0.81 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.15 0.1503 0.1501 0.15 0.1342 2.86%
Adjusted Per Share Value based on latest NOSH - 175,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.68 32.51 24.20 14.56 5.76 28.02 20.96 -53.37%
EPS -0.62 0.08 0.11 0.02 0.01 0.57 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.1023 0.1034 0.0975 0.0791 0.1065 0.0942 3.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.17 0.14 0.17 0.15 0.18 0.12 0.14 -
P/RPS 1.81 0.29 0.48 0.67 1.65 0.30 0.47 145.89%
P/EPS -19.54 127.27 106.25 500.00 1,800.00 14.81 27.45 -
EY -5.12 0.79 0.94 0.20 0.06 6.75 3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.93 1.13 1.00 1.20 0.80 1.04 10.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 28/11/06 30/08/06 31/05/06 28/02/06 29/11/05 -
Price 0.17 0.15 0.14 0.18 0.17 0.17 0.12 -
P/RPS 1.81 0.31 0.40 0.80 1.56 0.43 0.40 173.82%
P/EPS -19.54 136.36 87.50 600.00 1,700.00 20.99 23.53 -
EY -5.12 0.73 1.14 0.17 0.06 4.76 4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.00 0.93 1.20 1.13 1.13 0.89 22.74%

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