[ECOFIRS] QoQ Cumulative Quarter Result on 30-Nov-2008 [#2]

Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -85.86%
YoY--%
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 6,807 44,018 32,149 22,302 10,546 30,464 24,402 -57.20%
PBT -4,042 -90,329 -12,134 -7,663 -4,123 -22,210 10,055 -
Tax -5 -382 -49 -40 -31 -10,204 -1,461 -97.70%
NP -4,047 -90,711 -12,183 -7,703 -4,154 -32,414 8,594 -
-
NP to SH -4,027 -90,576 -12,102 -7,648 -4,115 -33,419 7,579 -
-
Tax Rate - - - - - - 14.53% -
Total Cost 10,854 134,729 44,332 30,005 14,700 62,878 15,808 -22.11%
-
Net Worth 140,035 145,283 223,171 225,162 229,721 232,047 271,224 -35.56%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 140,035 145,283 223,171 225,162 229,721 232,047 271,224 -35.56%
NOSH 649,516 650,331 650,645 648,135 653,174 650,175 647,777 0.17%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -59.45% -206.08% -37.90% -34.54% -39.39% -106.40% 35.22% -
ROE -2.88% -62.34% -5.42% -3.40% -1.79% -14.40% 2.79% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 1.05 6.77 4.94 3.44 1.61 4.69 3.77 -57.25%
EPS -0.62 -13.93 -1.86 -1.18 -0.63 -5.14 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.2234 0.343 0.3474 0.3517 0.3569 0.4187 -35.67%
Adjusted Per Share Value based on latest NOSH - 654,259
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 0.56 3.64 2.66 1.85 0.87 2.52 2.02 -57.38%
EPS -0.33 -7.50 -1.00 -0.63 -0.34 -2.77 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.1203 0.1848 0.1864 0.1902 0.1921 0.2245 -35.56%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.10 0.12 0.13 0.12 0.16 0.16 0.13 -
P/RPS 9.54 1.77 2.63 3.49 9.91 3.41 0.00 -
P/EPS -16.13 -0.86 -6.99 -10.17 -25.40 -3.11 0.00 -
EY -6.20 -116.06 -14.31 -9.83 -3.94 -32.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.38 0.35 0.45 0.45 0.00 -
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 24/07/09 29/04/09 21/01/09 30/10/08 30/07/08 30/04/08 -
Price 0.09 0.12 0.16 0.14 0.12 0.15 0.14 -
P/RPS 8.59 1.77 3.24 4.07 7.43 3.20 0.00 -
P/EPS -14.52 -0.86 -8.60 -11.86 -19.05 -2.92 0.00 -
EY -6.89 -116.06 -11.63 -8.43 -5.25 -34.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.47 0.40 0.34 0.42 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