[EFUTURE] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[EFUTURE] ECOFUTURE BHD.
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -5.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFUTURE's Result
EFUTURE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 14,212 17,416 19,678 17,577 14,435 20,697 22,100 -25.51%
PBT 37 723 628 413 402 687 713 -86.11%
Tax -24 -188 -370 -110 -80 -117 -716 -89.62%
NP 13 535 258 303 322 570 -3 -
-
NP to SH 13 535 258 303 322 570 523 -91.50%
-
Tax Rate 64.86% 26.00% 58.92% 26.63% 19.90% 17.03% 100.42% -
Total Cost 14,199 16,881 19,420 17,274 14,113 20,127 22,103 -25.56%
-
Net Worth 19,512 25,887 23,082 23,669 23,452 15,797 12,813 32.39%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 19,512 25,887 23,082 23,669 23,452 15,797 12,813 32.39%
NOSH 130,000 172,580 171,999 178,235 178,888 116,326 130,749 -0.38%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.09% 3.07% 1.31% 1.72% 2.23% 2.75% -0.01% -
ROE 0.07% 2.07% 1.12% 1.28% 1.37% 3.61% 4.08% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.93 10.09 11.44 9.86 8.07 17.79 16.90 -25.23%
EPS 0.01 0.31 0.15 0.17 0.18 0.49 0.40 -91.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.15 0.1342 0.1328 0.1311 0.1358 0.098 32.90%
Adjusted Per Share Value based on latest NOSH - 178,235
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.76 7.06 7.98 7.13 5.85 8.39 8.96 -25.53%
EPS 0.01 0.22 0.10 0.12 0.13 0.23 0.21 -86.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.1049 0.0936 0.096 0.0951 0.064 0.0519 32.47%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.18 0.12 0.14 0.17 0.23 0.00 0.00 -
P/RPS 1.65 1.19 1.22 1.72 2.85 0.00 0.00 -
P/EPS 1,800.00 38.71 93.33 100.00 127.78 0.00 0.00 -
EY 0.06 2.58 1.07 1.00 0.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.80 1.04 1.28 1.75 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 22/08/05 31/05/05 27/05/05 10/01/05 -
Price 0.17 0.17 0.12 0.16 0.15 0.16 0.00 -
P/RPS 1.56 1.68 1.05 1.62 1.86 0.90 0.00 -
P/EPS 1,700.00 54.84 80.00 94.12 83.33 32.65 0.00 -
EY 0.06 1.82 1.25 1.06 1.20 3.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.13 0.89 1.20 1.14 1.18 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