[ECOFIRS] QoQ Cumulative Quarter Result on 31-Oct-2006 [#1]

Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 87.68%
YoY- 75.79%
Quarter Report
View:
Show?
Cumulative Result
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 64,571 0 42,987 24,235 57,754 28,767 22,302 135.06%
PBT -10,202 0 -7,747 -2,142 -35,198 -17,354 -16,088 -30.66%
Tax -506 0 -353 -297 6,157 -329 -208 104.36%
NP -10,708 0 -8,100 -2,439 -29,041 -17,683 -16,296 -28.65%
-
NP to SH -12,108 0 -9,445 -3,547 -28,795 -18,231 -17,053 -24.06%
-
Tax Rate - - - - - - - -
Total Cost 75,279 0 51,087 26,674 86,795 46,450 38,598 71.09%
-
Net Worth 294,237 0 296,703 299,882 306,735 316,177 347,308 -12.48%
Dividend
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 294,237 0 296,703 299,882 306,735 316,177 347,308 -12.48%
NOSH 650,967 651,379 651,379 644,909 650,000 651,107 650,877 0.01%
Ratio Analysis
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -16.58% 0.00% -18.84% -10.06% -50.28% -61.47% -73.07% -
ROE -4.12% 0.00% -3.18% -1.18% -9.39% -5.77% -4.91% -
Per Share
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 9.92 0.00 6.60 3.76 8.89 4.42 3.43 134.85%
EPS -1.86 0.00 -1.45 -0.55 -4.43 -2.80 -2.62 -24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.452 0.00 0.4555 0.465 0.4719 0.4856 0.5336 -12.49%
Adjusted Per Share Value based on latest NOSH - 644,909
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 5.35 0.00 3.56 2.01 4.78 2.38 1.85 134.84%
EPS -1.00 0.00 -0.78 -0.29 -2.38 -1.51 -1.41 -24.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2436 0.00 0.2456 0.2483 0.2539 0.2618 0.2875 -12.47%
Price Multiplier on Financial Quarter End Date
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.17 0.20 0.14 0.13 0.13 0.16 0.10 -
P/RPS 1.71 0.00 2.12 3.46 1.46 3.62 2.92 -34.96%
P/EPS -9.14 0.00 -9.66 -23.64 -2.93 -5.71 -3.82 101.65%
EY -10.94 0.00 -10.36 -4.23 -34.08 -17.50 -26.20 -50.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.31 0.28 0.28 0.33 0.19 74.58%
Price Multiplier on Announcement Date
30/04/07 28/02/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 29/06/07 - 30/03/07 27/12/06 03/10/06 05/07/06 31/03/06 -
Price 0.17 0.00 0.21 0.14 0.12 0.14 0.12 -
P/RPS 1.71 0.00 3.18 3.73 1.35 3.17 3.50 -43.77%
P/EPS -9.14 0.00 -14.48 -25.45 -2.71 -5.00 -4.58 74.28%
EY -10.94 0.00 -6.90 -3.93 -36.92 -20.00 -21.83 -42.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 0.46 0.30 0.25 0.29 0.22 55.17%

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