[ECOFIRS] QoQ Cumulative Quarter Result on 28-Feb-2013 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 19.29%
YoY- 343.22%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 12,945 7,928 76,365 65,126 48,943 27,147 160,483 -81.30%
PBT 25,273 21,344 26,706 14,749 12,528 6,964 15,410 39.02%
Tax -512 -271 -2,938 -3,535 -3,121 -1,782 -5,203 -78.65%
NP 24,761 21,073 23,768 11,214 9,407 5,182 10,207 80.44%
-
NP to SH 24,789 21,088 24,278 11,302 9,474 5,224 10,920 72.63%
-
Tax Rate 2.03% 1.27% 11.00% 23.97% 24.91% 25.59% 33.76% -
Total Cost -11,816 -13,145 52,597 53,912 39,536 21,965 150,276 -
-
Net Worth 175,214 171,567 150,394 138,027 136,464 134,779 130,181 21.88%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 175,214 171,567 150,394 138,027 136,464 134,779 130,181 21.88%
NOSH 650,629 650,864 650,777 649,540 648,904 652,999 651,233 -0.06%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 191.28% 265.80% 31.12% 17.22% 19.22% 19.09% 6.36% -
ROE 14.15% 12.29% 16.14% 8.19% 6.94% 3.88% 8.39% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 1.99 1.22 11.73 10.03 7.54 4.16 24.64 -81.28%
EPS 3.81 3.24 3.73 1.74 1.46 0.80 1.68 72.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2636 0.2311 0.2125 0.2103 0.2064 0.1999 21.95%
Adjusted Per Share Value based on latest NOSH - 652,857
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 1.07 0.66 6.32 5.39 4.05 2.25 13.29 -81.32%
EPS 2.05 1.75 2.01 0.94 0.78 0.43 0.90 73.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.142 0.1245 0.1143 0.113 0.1116 0.1078 21.88%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.19 0.16 0.165 0.14 0.16 0.17 0.17 -
P/RPS 9.55 13.14 1.41 1.40 2.12 4.09 0.69 475.53%
P/EPS 4.99 4.94 4.42 8.05 10.96 21.25 10.14 -37.64%
EY 20.05 20.25 22.61 12.43 9.13 4.71 9.86 60.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.71 0.66 0.76 0.82 0.85 -11.29%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 -
Price 0.255 0.17 0.165 0.14 0.15 0.17 0.17 -
P/RPS 12.82 13.96 1.41 1.40 1.99 4.09 0.69 600.25%
P/EPS 6.69 5.25 4.42 8.05 10.27 21.25 10.14 -24.19%
EY 14.94 19.06 22.61 12.43 9.73 4.71 9.86 31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.64 0.71 0.66 0.71 0.82 0.85 7.68%

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