[EFUTURE] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EFUTURE] ECOFUTURE BHD.
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -97.57%
YoY- -95.96%
Quarter Report
Latest QR
Upcoming QR
EFUTURE's Result
EFUTURE's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 20,490 23,784 21,703 14,212 17,416 19,678 17,577 10.73%
PBT 70 499 70 37 723 628 413 -69.27%
Tax -157 -275 -35 -24 -188 -370 -110 26.68%
NP -87 224 35 13 535 258 303 -
-
NP to SH -87 224 35 13 535 258 303 -
-
Tax Rate 224.29% 55.11% 50.00% 64.86% 26.00% 58.92% 26.63% -
Total Cost 20,577 23,560 21,668 14,199 16,881 19,420 17,274 12.33%
-
Net Worth 26,100 25,846 26,302 19,512 25,887 23,082 23,669 6.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 26,100 25,846 26,302 19,512 25,887 23,082 23,669 6.71%
NOSH 173,999 172,307 175,000 130,000 172,580 171,999 178,235 -1.58%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.42% 0.94% 0.16% 0.09% 3.07% 1.31% 1.72% -
ROE -0.33% 0.87% 0.13% 0.07% 2.07% 1.12% 1.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.78 13.80 12.40 10.93 10.09 11.44 9.86 12.55%
EPS -0.05 0.13 0.02 0.01 0.31 0.15 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.1503 0.1501 0.15 0.1342 0.1328 8.43%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.31 9.64 8.80 5.76 7.06 7.98 7.13 10.71%
EPS -0.04 0.09 0.01 0.01 0.22 0.10 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1058 0.1048 0.1066 0.0791 0.1049 0.0936 0.096 6.67%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.17 0.15 0.18 0.12 0.14 0.17 -
P/RPS 1.19 1.23 1.21 1.65 1.19 1.22 1.72 -21.72%
P/EPS -280.00 130.77 750.00 1,800.00 38.71 93.33 100.00 -
EY -0.36 0.76 0.13 0.06 2.58 1.07 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 1.00 1.20 0.80 1.04 1.28 -19.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 31/05/06 28/02/06 29/11/05 22/08/05 -
Price 0.15 0.14 0.18 0.17 0.17 0.12 0.16 -
P/RPS 1.27 1.01 1.45 1.56 1.68 1.05 1.62 -14.94%
P/EPS -300.00 107.69 900.00 1,700.00 54.84 80.00 94.12 -
EY -0.33 0.93 0.11 0.06 1.82 1.25 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.20 1.13 1.13 0.89 1.20 -11.41%

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