[ECOFIRS] QoQ Quarter Result on 31-Oct-2002 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 203.72%
YoY- 2995.34%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 69,499 74,714 87,308 54,479 92,519 34,168 42,457 39.02%
PBT 14,469 6,850 4,994 15,259 -2,045 861 25,056 -30.72%
Tax -5,140 -5,585 -8,574 -4,642 2,045 -182 -5,755 -7.27%
NP 9,329 1,265 -3,580 10,617 0 679 19,301 -38.49%
-
NP to SH 9,329 1,265 -3,580 10,617 -10,236 679 19,301 -38.49%
-
Tax Rate 35.52% 81.53% 171.69% 30.42% - 21.14% 22.97% -
Total Cost 60,170 73,449 90,888 43,862 92,519 33,489 23,156 89.33%
-
Net Worth 552,019 544,311 541,698 525,306 513,136 528,304 517,100 4.46%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 552,019 544,311 541,698 525,306 513,136 528,304 517,100 4.46%
NOSH 459,556 451,785 447,499 426,385 417,795 424,375 415,075 7.04%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 13.42% 1.69% -4.10% 19.49% 0.00% 1.99% 45.46% -
ROE 1.69% 0.23% -0.66% 2.02% -1.99% 0.13% 3.73% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 15.12 16.54 19.51 12.78 22.14 8.05 10.23 29.84%
EPS 2.03 0.28 -0.80 2.49 -2.45 0.16 4.65 -42.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2012 1.2048 1.2105 1.232 1.2282 1.2449 1.2458 -2.40%
Adjusted Per Share Value based on latest NOSH - 426,385
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 5.75 6.19 7.23 4.51 7.66 2.83 3.51 39.09%
EPS 0.77 0.10 -0.30 0.88 -0.85 0.06 1.60 -38.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.457 0.4506 0.4485 0.4349 0.4248 0.4374 0.4281 4.46%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.49 0.38 0.39 0.42 0.50 0.62 0.53 -
P/RPS 3.24 2.30 2.00 3.29 2.26 7.70 5.18 -26.92%
P/EPS 24.14 135.71 -48.75 16.87 -20.41 387.50 11.40 65.12%
EY 4.14 0.74 -2.05 5.93 -4.90 0.26 8.77 -39.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.32 0.34 0.41 0.50 0.43 -3.13%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 27/06/03 28/03/03 30/12/02 27/09/02 27/06/02 27/03/02 -
Price 0.49 0.43 0.36 0.37 0.41 0.50 0.54 -
P/RPS 3.24 2.60 1.85 2.90 1.85 6.21 5.28 -27.85%
P/EPS 24.14 153.57 -45.00 14.86 -16.73 312.50 11.61 63.12%
EY 4.14 0.65 -2.22 6.73 -5.98 0.32 8.61 -38.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.30 0.30 0.33 0.40 0.43 -3.13%

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