[ECOFIRS] QoQ Quarter Result on 31-May-2012 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 1560.73%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 16,183 21,796 27,147 72,780 37,727 35,052 14,924 5.55%
PBT 2,221 5,564 6,964 8,653 1,894 2,207 2,656 -11.25%
Tax -414 -1,339 -1,782 -988 -2,469 -1,113 -633 -24.67%
NP 1,807 4,225 5,182 7,665 -575 1,094 2,023 -7.25%
-
NP to SH 1,828 4,250 5,224 8,370 -573 1,098 2,025 -6.60%
-
Tax Rate 18.64% 24.07% 25.59% 11.42% 130.36% 50.43% 23.83% -
Total Cost 14,376 17,571 21,965 65,115 38,302 33,958 12,901 7.49%
-
Net Worth 138,732 137,503 134,779 130,004 122,749 121,232 119,932 10.20%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 138,732 137,503 134,779 130,004 122,749 121,232 119,932 10.20%
NOSH 652,857 653,846 652,999 650,347 636,666 645,882 653,225 -0.03%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 11.17% 19.38% 19.09% 10.53% -1.52% 3.12% 13.56% -
ROE 1.32% 3.09% 3.88% 6.44% -0.47% 0.91% 1.69% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 2.48 3.33 4.16 11.19 5.93 5.43 2.28 5.77%
EPS 0.28 0.65 0.80 1.29 -0.09 0.17 0.31 -6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2103 0.2064 0.1999 0.1928 0.1877 0.1836 10.24%
Adjusted Per Share Value based on latest NOSH - 650,347
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 1.34 1.80 2.25 6.03 3.12 2.90 1.24 5.31%
EPS 0.15 0.35 0.43 0.69 -0.05 0.09 0.17 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1149 0.1138 0.1116 0.1076 0.1016 0.1004 0.0993 10.22%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.14 0.16 0.17 0.17 0.23 0.19 0.14 -
P/RPS 5.65 4.80 4.09 1.52 3.88 3.50 6.13 -5.29%
P/EPS 50.00 24.62 21.25 13.21 -255.56 111.76 45.16 7.02%
EY 2.00 4.06 4.71 7.57 -0.39 0.89 2.21 -6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.82 0.85 1.19 1.01 0.76 -8.98%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 -
Price 0.14 0.15 0.17 0.17 0.21 0.20 0.14 -
P/RPS 5.65 4.50 4.09 1.52 3.54 3.69 6.13 -5.29%
P/EPS 50.00 23.08 21.25 13.21 -233.33 117.65 45.16 7.02%
EY 2.00 4.33 4.71 7.57 -0.43 0.85 2.21 -6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.82 0.85 1.09 1.07 0.76 -8.98%

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