[ECOFIRS] QoQ Cumulative Quarter Result on 28-Feb-2014 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 37.15%
YoY- 200.82%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 10,483 5,132 24,449 18,082 12,945 7,928 76,365 -73.35%
PBT 848 727 33,696 36,677 25,273 21,344 26,706 -89.95%
Tax 0 0 -3,252 -2,570 -512 -271 -2,938 -
NP 848 727 30,444 34,107 24,761 21,073 23,768 -89.14%
-
NP to SH 866 716 30,391 33,999 24,789 21,088 24,278 -89.14%
-
Tax Rate 0.00% 0.00% 9.65% 7.01% 2.03% 1.27% 11.00% -
Total Cost 9,635 4,405 -5,995 -16,025 -11,816 -13,145 52,597 -67.71%
-
Net Worth 183,591 181,278 180,784 184,231 175,214 171,567 150,394 14.20%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 183,591 181,278 180,784 184,231 175,214 171,567 150,394 14.20%
NOSH 666,153 650,909 650,770 650,076 650,629 650,864 650,777 1.56%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 8.09% 14.17% 124.52% 188.62% 191.28% 265.80% 31.12% -
ROE 0.47% 0.39% 16.81% 18.45% 14.15% 12.29% 16.14% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 1.57 0.79 3.76 2.78 1.99 1.22 11.73 -73.80%
EPS 0.13 0.11 4.67 5.23 3.81 3.24 3.73 -89.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2785 0.2778 0.2834 0.2693 0.2636 0.2311 12.44%
Adjusted Per Share Value based on latest NOSH - 648,591
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 0.87 0.42 2.02 1.50 1.07 0.66 6.32 -73.30%
EPS 0.07 0.06 2.52 2.81 2.05 1.75 2.01 -89.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1501 0.1497 0.1525 0.1451 0.142 0.1245 14.21%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.325 0.39 0.29 0.285 0.19 0.16 0.165 -
P/RPS 20.65 49.47 7.72 10.25 9.55 13.14 1.41 497.61%
P/EPS 250.00 354.55 6.21 5.45 4.99 4.94 4.42 1369.87%
EY 0.40 0.28 16.10 18.35 20.05 20.25 22.61 -93.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.40 1.04 1.01 0.71 0.61 0.71 40.26%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 30/10/14 23/07/14 30/04/14 28/01/14 25/10/13 30/07/13 -
Price 0.31 0.325 0.31 0.285 0.255 0.17 0.165 -
P/RPS 19.70 41.22 8.25 10.25 12.82 13.96 1.41 479.16%
P/EPS 238.46 295.45 6.64 5.45 6.69 5.25 4.42 1324.32%
EY 0.42 0.34 15.06 18.35 14.94 19.06 22.61 -92.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.12 1.01 0.95 0.64 0.71 35.47%

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