[ECOFIRS] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
25-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 62.52%
YoY- 303.68%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 6,367 5,137 5,017 7,928 11,239 16,183 21,796 -56.00%
PBT -2,981 11,404 3,929 21,344 11,957 2,221 5,564 -
Tax -682 -2,058 -241 -271 597 -414 -1,339 -36.24%
NP -3,663 9,346 3,688 21,073 12,554 1,807 4,225 -
-
NP to SH -3,608 9,210 3,701 21,088 12,976 1,828 4,250 -
-
Tax Rate - 18.05% 6.13% 1.27% -4.99% 18.64% 24.07% -
Total Cost 10,030 -4,209 1,329 -13,145 -1,315 14,376 17,571 -31.21%
-
Net Worth 182,236 183,810 174,856 171,567 149,856 138,732 137,503 20.67%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 182,236 183,810 174,856 171,567 149,856 138,732 137,503 20.67%
NOSH 655,999 648,591 649,298 650,864 648,449 652,857 653,846 0.21%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -57.53% 181.93% 73.51% 265.80% 111.70% 11.17% 19.38% -
ROE -1.98% 5.01% 2.12% 12.29% 8.66% 1.32% 3.09% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 0.97 0.79 0.77 1.22 1.73 2.48 3.33 -56.09%
EPS -0.55 1.42 0.57 3.24 2.00 0.28 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2778 0.2834 0.2693 0.2636 0.2311 0.2125 0.2103 20.41%
Adjusted Per Share Value based on latest NOSH - 650,864
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 0.53 0.43 0.42 0.66 0.93 1.34 1.80 -55.77%
EPS -0.30 0.76 0.31 1.75 1.07 0.15 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1522 0.1448 0.142 0.1241 0.1149 0.1138 20.71%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.29 0.285 0.19 0.16 0.165 0.14 0.16 -
P/RPS 29.88 35.98 24.59 13.14 9.52 5.65 4.80 238.77%
P/EPS -52.73 20.07 33.33 4.94 8.25 50.00 24.62 -
EY -1.90 4.98 3.00 20.25 12.13 2.00 4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 0.71 0.61 0.71 0.66 0.76 23.28%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 30/04/14 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 -
Price 0.31 0.285 0.255 0.17 0.165 0.14 0.15 -
P/RPS 31.94 35.98 33.00 13.96 9.52 5.65 4.50 269.77%
P/EPS -56.36 20.07 44.74 5.25 8.25 50.00 23.08 -
EY -1.77 4.98 2.24 19.06 12.13 2.00 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 0.95 0.64 0.71 0.66 0.71 35.54%

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