[ECOFIRS] QoQ Cumulative Quarter Result on 29-Feb-2012 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -18.35%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 48,943 27,147 160,483 87,703 49,976 14,924 24,976 56.40%
PBT 12,528 6,964 15,410 6,757 4,863 2,656 9,452 20.60%
Tax -3,121 -1,782 -5,203 -4,215 -1,746 -633 -959 119.13%
NP 9,407 5,182 10,207 2,542 3,117 2,023 8,493 7.03%
-
NP to SH 9,474 5,224 10,920 2,550 3,123 2,025 8,760 5.34%
-
Tax Rate 24.91% 25.59% 33.76% 62.38% 35.90% 23.83% 10.15% -
Total Cost 39,536 21,965 150,276 85,161 46,859 12,901 16,483 78.90%
-
Net Worth 136,464 134,779 130,181 126,061 122,122 119,932 164,501 -11.68%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 136,464 134,779 130,181 126,061 122,122 119,932 164,501 -11.68%
NOSH 648,904 652,999 651,233 653,846 650,625 653,225 901,376 -19.62%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 19.22% 19.09% 6.36% 2.90% 6.24% 13.56% 34.00% -
ROE 6.94% 3.88% 8.39% 2.02% 2.56% 1.69% 5.33% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 7.54 4.16 24.64 13.41 7.68 2.28 2.77 94.59%
EPS 1.46 0.80 1.68 0.39 0.48 0.31 1.35 5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.2064 0.1999 0.1928 0.1877 0.1836 0.1825 9.88%
Adjusted Per Share Value based on latest NOSH - 636,666
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 4.05 2.25 13.29 7.26 4.14 1.24 2.07 56.23%
EPS 0.78 0.43 0.90 0.21 0.26 0.17 0.73 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.113 0.1116 0.1078 0.1044 0.1011 0.0993 0.1362 -11.67%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.17 0.23 0.19 0.14 0.17 -
P/RPS 2.12 4.09 0.69 1.71 2.47 6.13 6.14 -50.68%
P/EPS 10.96 21.25 10.14 58.97 39.58 45.16 17.49 -26.70%
EY 9.13 4.71 9.86 1.70 2.53 2.21 5.72 36.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.85 1.19 1.01 0.76 0.93 -12.55%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 08/08/11 -
Price 0.15 0.17 0.17 0.21 0.20 0.14 0.14 -
P/RPS 1.99 4.09 0.69 1.57 2.60 6.13 5.05 -46.15%
P/EPS 10.27 21.25 10.14 53.85 41.67 45.16 14.41 -20.16%
EY 9.73 4.71 9.86 1.86 2.40 2.21 6.94 25.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.85 1.09 1.07 0.76 0.77 -5.25%

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