[ECOFIRS] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 112.37%
YoY- 74.79%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 27,828 16,792 11,176 286,000 216,501 141,787 54,479 -36.12%
PBT -1,471 2,599 2,980 41,572 27,103 20,253 15,259 -
Tax -1,731 -1,295 -1,210 -23,941 -18,801 -13,216 -4,642 -48.22%
NP -3,202 1,304 1,770 17,631 8,302 7,037 10,617 -
-
NP to SH -3,202 1,304 1,770 17,631 8,302 7,037 10,617 -
-
Tax Rate - 49.83% 40.60% 57.59% 69.37% 65.25% 30.42% -
Total Cost 31,030 15,488 9,406 268,369 208,199 134,750 43,862 -20.62%
-
Net Worth 498,493 551,964 552,985 537,521 534,879 525,820 525,306 -3.43%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 498,493 551,964 552,985 537,521 534,879 525,820 525,306 -3.43%
NOSH 485,151 465,714 465,789 447,487 443,957 434,382 426,385 8.99%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -11.51% 7.77% 15.84% 6.16% 3.83% 4.96% 19.49% -
ROE -0.64% 0.24% 0.32% 3.28% 1.55% 1.34% 2.02% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 5.74 3.61 2.40 63.91 48.77 32.64 12.78 -41.38%
EPS -0.66 0.28 0.38 3.94 1.87 1.62 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0275 1.1852 1.1872 1.2012 1.2048 1.2105 1.232 -11.40%
Adjusted Per Share Value based on latest NOSH - 459,556
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 2.30 1.39 0.93 23.68 17.92 11.74 4.51 -36.19%
EPS -0.27 0.11 0.15 1.46 0.69 0.58 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4127 0.457 0.4578 0.445 0.4428 0.4353 0.4349 -3.43%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 0.37 0.47 0.54 0.49 0.38 0.39 0.42 -
P/RPS 6.45 13.04 22.51 0.77 0.78 1.19 3.29 56.70%
P/EPS -56.06 167.86 142.11 12.44 20.32 24.07 16.87 -
EY -1.78 0.60 0.70 8.04 4.92 4.15 5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.45 0.41 0.32 0.32 0.34 3.88%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 31/03/04 29/01/04 30/09/03 27/06/03 28/03/03 30/12/02 -
Price 0.33 0.41 0.47 0.49 0.43 0.36 0.37 -
P/RPS 5.75 11.37 19.59 0.77 0.88 1.10 2.90 57.89%
P/EPS -50.00 146.43 123.68 12.44 22.99 22.22 14.86 -
EY -2.00 0.68 0.81 8.04 4.35 4.50 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.40 0.41 0.36 0.30 0.30 4.40%

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