[EFUTURE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[EFUTURE] ECOFUTURE BHD.
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.51%
YoY- 22.5%
Quarter Report
Latest QR
Upcoming QR
EFUTURE's Result
EFUTURE's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 54,581 8,160 5,500 6,670 7,071 7,314 7,732 269.30%
PBT -7,197 -10,009 -8,824 -9,953 -9,829 -9,913 -11,886 -28.49%
Tax 65 66 67 586 586 586 586 -77.00%
NP -7,132 -9,943 -8,757 -9,367 -9,243 -9,327 -11,300 -26.48%
-
NP to SH -7,132 -9,943 -8,757 -9,367 -9,243 -9,327 -11,300 -26.48%
-
Tax Rate - - - - - - - -
Total Cost 61,713 18,103 14,257 16,037 16,314 16,641 19,032 119.54%
-
Net Worth 3,700 3,190 5,929 858,989 1,084,860 1,339,548 14,264 -59.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,700 3,190 5,929 858,989 1,084,860 1,339,548 14,264 -59.42%
NOSH 246,666 245,405 247,075 245,425 246,559 248,064 233,846 3.63%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -13.07% -121.85% -159.22% -140.43% -130.72% -127.52% -146.15% -
ROE -192.76% -311.67% -147.68% -1.09% -0.85% -0.70% -79.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.13 3.33 2.23 2.72 2.87 2.95 3.31 256.13%
EPS -2.89 -4.05 -3.54 -3.82 -3.75 -3.76 -4.83 -29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.013 0.024 3.50 4.40 5.40 0.061 -60.85%
Adjusted Per Share Value based on latest NOSH - 247,075
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.13 3.31 2.23 2.70 2.87 2.97 3.13 269.69%
EPS -2.89 -4.03 -3.55 -3.80 -3.75 -3.78 -4.58 -26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.0129 0.024 3.4824 4.3981 5.4306 0.0578 -59.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.055 0.09 0.04 0.03 0.04 0.04 0.07 -
P/RPS 0.25 2.71 1.80 1.10 1.39 1.36 2.12 -76.04%
P/EPS -1.90 -2.22 -1.13 -0.79 -1.07 -1.06 -1.45 19.80%
EY -52.57 -45.02 -88.61 -127.22 -93.72 -94.00 -69.03 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 6.92 1.67 0.01 0.01 0.01 1.15 117.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 03/12/10 30/08/10 26/05/10 02/03/10 -
Price 0.055 0.04 0.07 0.04 0.03 0.06 0.05 -
P/RPS 0.25 1.20 3.14 1.47 1.05 2.03 1.51 -69.94%
P/EPS -1.90 -0.99 -1.98 -1.05 -0.80 -1.60 -1.03 50.57%
EY -52.57 -101.29 -50.63 -95.42 -124.96 -62.67 -96.64 -33.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 3.08 2.92 0.01 0.01 0.01 0.82 172.32%

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