[ECOFIRS] QoQ Quarter Result on 31-Aug-2012 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
24-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -37.59%
YoY- 157.98%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 11,239 16,183 21,796 27,147 72,780 37,727 35,052 -53.12%
PBT 11,957 2,221 5,564 6,964 8,653 1,894 2,207 208.15%
Tax 597 -414 -1,339 -1,782 -988 -2,469 -1,113 -
NP 12,554 1,807 4,225 5,182 7,665 -575 1,094 408.00%
-
NP to SH 12,976 1,828 4,250 5,224 8,370 -573 1,098 418.05%
-
Tax Rate -4.99% 18.64% 24.07% 25.59% 11.42% 130.36% 50.43% -
Total Cost -1,315 14,376 17,571 21,965 65,115 38,302 33,958 -
-
Net Worth 149,856 138,732 137,503 134,779 130,004 122,749 121,232 15.16%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 149,856 138,732 137,503 134,779 130,004 122,749 121,232 15.16%
NOSH 648,449 652,857 653,846 652,999 650,347 636,666 645,882 0.26%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 111.70% 11.17% 19.38% 19.09% 10.53% -1.52% 3.12% -
ROE 8.66% 1.32% 3.09% 3.88% 6.44% -0.47% 0.91% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 1.73 2.48 3.33 4.16 11.19 5.93 5.43 -53.31%
EPS 2.00 0.28 0.65 0.80 1.29 -0.09 0.17 416.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2311 0.2125 0.2103 0.2064 0.1999 0.1928 0.1877 14.86%
Adjusted Per Share Value based on latest NOSH - 652,999
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 0.93 1.34 1.80 2.25 6.03 3.12 2.90 -53.11%
EPS 1.07 0.15 0.35 0.43 0.69 -0.05 0.09 420.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1149 0.1138 0.1116 0.1076 0.1016 0.1004 15.16%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.165 0.14 0.16 0.17 0.17 0.23 0.19 -
P/RPS 9.52 5.65 4.80 4.09 1.52 3.88 3.50 94.73%
P/EPS 8.25 50.00 24.62 21.25 13.21 -255.56 111.76 -82.37%
EY 12.13 2.00 4.06 4.71 7.57 -0.39 0.89 469.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.76 0.82 0.85 1.19 1.01 -20.92%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 -
Price 0.165 0.14 0.15 0.17 0.17 0.21 0.20 -
P/RPS 9.52 5.65 4.50 4.09 1.52 3.54 3.69 87.99%
P/EPS 8.25 50.00 23.08 21.25 13.21 -233.33 117.65 -82.96%
EY 12.13 2.00 4.33 4.71 7.57 -0.43 0.85 487.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.71 0.82 0.85 1.09 1.07 -23.90%

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