[ECOFIRS] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 5.25%
YoY- 2995.34%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 286,000 216,501 141,787 54,479 215,317 122,798 88,630 118.83%
PBT 41,572 27,103 20,253 15,259 26,212 28,257 27,396 32.15%
Tax -23,941 -18,801 -13,216 -4,642 -16,125 -7,934 -7,752 112.51%
NP 17,631 8,302 7,037 10,617 10,087 20,323 19,644 -6.97%
-
NP to SH 17,631 8,302 7,037 10,617 10,087 20,323 19,644 -6.97%
-
Tax Rate 57.59% 69.37% 65.25% 30.42% 61.52% 28.08% 28.30% -
Total Cost 268,369 208,199 134,750 43,862 205,230 102,475 68,986 147.96%
-
Net Worth 537,521 534,879 525,820 525,306 511,936 517,384 516,297 2.72%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 537,521 534,879 525,820 525,306 511,936 517,384 516,297 2.72%
NOSH 447,487 443,957 434,382 426,385 416,818 415,603 414,430 5.26%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 6.16% 3.83% 4.96% 19.49% 4.68% 16.55% 22.16% -
ROE 3.28% 1.55% 1.34% 2.02% 1.97% 3.93% 3.80% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 63.91 48.77 32.64 12.78 51.66 29.55 21.39 107.86%
EPS 3.94 1.87 1.62 2.49 2.42 4.89 4.74 -11.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2012 1.2048 1.2105 1.232 1.2282 1.2449 1.2458 -2.40%
Adjusted Per Share Value based on latest NOSH - 426,385
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 23.68 17.92 11.74 4.51 17.83 10.17 7.34 118.80%
EPS 1.46 0.69 0.58 0.88 0.84 1.68 1.63 -7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.4428 0.4353 0.4349 0.4238 0.4283 0.4274 2.73%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.49 0.38 0.39 0.42 0.50 0.62 0.53 -
P/RPS 0.77 0.78 1.19 3.29 0.97 2.10 2.48 -54.24%
P/EPS 12.44 20.32 24.07 16.87 20.66 12.68 11.18 7.39%
EY 8.04 4.92 4.15 5.93 4.84 7.89 8.94 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.32 0.34 0.41 0.50 0.43 -3.13%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 27/06/03 28/03/03 30/12/02 27/09/02 27/06/02 27/03/02 -
Price 0.49 0.43 0.36 0.37 0.41 0.50 0.54 -
P/RPS 0.77 0.88 1.10 2.90 0.79 1.69 2.53 -54.85%
P/EPS 12.44 22.99 22.22 14.86 16.94 10.22 11.39 6.07%
EY 8.04 4.35 4.50 6.73 5.90 9.78 8.78 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.30 0.30 0.33 0.40 0.43 -3.13%

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