[ECOFIRS] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -56.99%
YoY- 419.02%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 5,017 7,928 11,239 16,183 21,796 27,147 72,780 -83.16%
PBT 3,929 21,344 11,957 2,221 5,564 6,964 8,653 -40.89%
Tax -241 -271 597 -414 -1,339 -1,782 -988 -60.92%
NP 3,688 21,073 12,554 1,807 4,225 5,182 7,665 -38.57%
-
NP to SH 3,701 21,088 12,976 1,828 4,250 5,224 8,370 -41.93%
-
Tax Rate 6.13% 1.27% -4.99% 18.64% 24.07% 25.59% 11.42% -
Total Cost 1,329 -13,145 -1,315 14,376 17,571 21,965 65,115 -92.51%
-
Net Worth 174,856 171,567 149,856 138,732 137,503 134,779 130,004 21.82%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 174,856 171,567 149,856 138,732 137,503 134,779 130,004 21.82%
NOSH 649,298 650,864 648,449 652,857 653,846 652,999 650,347 -0.10%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 73.51% 265.80% 111.70% 11.17% 19.38% 19.09% 10.53% -
ROE 2.12% 12.29% 8.66% 1.32% 3.09% 3.88% 6.44% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 0.77 1.22 1.73 2.48 3.33 4.16 11.19 -83.18%
EPS 0.57 3.24 2.00 0.28 0.65 0.80 1.29 -41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2636 0.2311 0.2125 0.2103 0.2064 0.1999 21.95%
Adjusted Per Share Value based on latest NOSH - 652,857
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 0.42 0.66 0.93 1.34 1.80 2.25 6.03 -83.04%
EPS 0.31 1.75 1.07 0.15 0.35 0.43 0.69 -41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1448 0.142 0.1241 0.1149 0.1138 0.1116 0.1076 21.86%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.19 0.16 0.165 0.14 0.16 0.17 0.17 -
P/RPS 24.59 13.14 9.52 5.65 4.80 4.09 1.52 538.56%
P/EPS 33.33 4.94 8.25 50.00 24.62 21.25 13.21 85.22%
EY 3.00 20.25 12.13 2.00 4.06 4.71 7.57 -46.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.71 0.66 0.76 0.82 0.85 -11.29%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 -
Price 0.255 0.17 0.165 0.14 0.15 0.17 0.17 -
P/RPS 33.00 13.96 9.52 5.65 4.50 4.09 1.52 676.78%
P/EPS 44.74 5.25 8.25 50.00 23.08 21.25 13.21 125.35%
EY 2.24 19.06 12.13 2.00 4.33 4.71 7.57 -55.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.64 0.71 0.66 0.71 0.82 0.85 7.68%

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