[ECOFIRS] QoQ Cumulative Quarter Result on 31-May-2013 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 114.81%
YoY- 122.33%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 18,082 12,945 7,928 76,365 65,126 48,943 27,147 -23.78%
PBT 36,677 25,273 21,344 26,706 14,749 12,528 6,964 203.63%
Tax -2,570 -512 -271 -2,938 -3,535 -3,121 -1,782 27.73%
NP 34,107 24,761 21,073 23,768 11,214 9,407 5,182 252.42%
-
NP to SH 33,999 24,789 21,088 24,278 11,302 9,474 5,224 249.78%
-
Tax Rate 7.01% 2.03% 1.27% 11.00% 23.97% 24.91% 25.59% -
Total Cost -16,025 -11,816 -13,145 52,597 53,912 39,536 21,965 -
-
Net Worth 184,231 175,214 171,567 150,394 138,027 136,464 134,779 23.23%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 184,231 175,214 171,567 150,394 138,027 136,464 134,779 23.23%
NOSH 650,076 650,629 650,864 650,777 649,540 648,904 652,999 -0.29%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 188.62% 191.28% 265.80% 31.12% 17.22% 19.22% 19.09% -
ROE 18.45% 14.15% 12.29% 16.14% 8.19% 6.94% 3.88% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 2.78 1.99 1.22 11.73 10.03 7.54 4.16 -23.61%
EPS 5.23 3.81 3.24 3.73 1.74 1.46 0.80 250.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2834 0.2693 0.2636 0.2311 0.2125 0.2103 0.2064 23.60%
Adjusted Per Share Value based on latest NOSH - 648,449
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 1.50 1.07 0.66 6.32 5.39 4.05 2.25 -23.74%
EPS 2.81 2.05 1.75 2.01 0.94 0.78 0.43 250.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1451 0.142 0.1245 0.1143 0.113 0.1116 23.21%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.285 0.19 0.16 0.165 0.14 0.16 0.17 -
P/RPS 10.25 9.55 13.14 1.41 1.40 2.12 4.09 84.81%
P/EPS 5.45 4.99 4.94 4.42 8.05 10.96 21.25 -59.73%
EY 18.35 20.05 20.25 22.61 12.43 9.13 4.71 148.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 0.61 0.71 0.66 0.76 0.82 14.94%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 -
Price 0.285 0.255 0.17 0.165 0.14 0.15 0.17 -
P/RPS 10.25 12.82 13.96 1.41 1.40 1.99 4.09 84.81%
P/EPS 5.45 6.69 5.25 4.42 8.05 10.27 21.25 -59.73%
EY 18.35 14.94 19.06 22.61 12.43 9.73 4.71 148.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.64 0.71 0.66 0.71 0.82 14.94%

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