[EFUTURE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EFUTURE] ECOFUTURE BHD.
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.91%
YoY- -470.6%
Quarter Report
Latest QR
Upcoming QR
EFUTURE's Result
EFUTURE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,732 16,003 33,543 59,048 94,527 124,722 137,455 -85.24%
PBT -11,886 -11,344 -12,250 -12,127 -9,843 -6,182 -3,387 130.40%
Tax 586 1,354 1,354 1,354 1,354 463 360 38.25%
NP -11,300 -9,990 -10,896 -10,773 -8,489 -5,719 -3,027 140.06%
-
NP to SH -11,300 -9,990 -10,896 -10,773 -8,489 -5,719 -3,027 140.06%
-
Tax Rate - - - - - - - -
Total Cost 19,032 25,993 44,439 69,821 103,016 130,441 140,482 -73.52%
-
Net Worth 14,264 1,530,350 17,491 19,903 21,322 20,225 20,967 -22.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 14,264 1,530,350 17,491 19,903 21,322 20,225 20,967 -22.59%
NOSH 233,846 225,051 224,245 223,630 213,222 183,869 174,728 21.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -146.15% -62.43% -32.48% -18.24% -8.98% -4.59% -2.20% -
ROE -79.22% -0.65% -62.29% -54.13% -39.81% -28.28% -14.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.31 7.11 14.96 26.40 44.33 67.83 78.67 -87.83%
EPS -4.83 -4.44 -4.86 -4.82 -3.98 -3.11 -1.73 97.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 6.80 0.078 0.089 0.10 0.11 0.12 -36.22%
Adjusted Per Share Value based on latest NOSH - 223,630
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.13 6.49 13.60 23.94 38.32 50.56 55.73 -85.25%
EPS -4.58 -4.05 -4.42 -4.37 -3.44 -2.32 -1.23 139.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 6.2041 0.0709 0.0807 0.0864 0.082 0.085 -22.61%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.07 0.04 0.04 0.05 0.06 0.07 -
P/RPS 2.12 0.98 0.27 0.15 0.11 0.09 0.09 717.01%
P/EPS -1.45 -1.58 -0.82 -0.83 -1.26 -1.93 -4.04 -49.40%
EY -69.03 -63.41 -121.47 -120.43 -79.63 -51.84 -24.75 97.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.01 0.51 0.45 0.50 0.55 0.58 57.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 02/03/10 30/11/09 28/08/09 26/05/09 27/02/09 25/11/08 27/08/08 -
Price 0.05 0.05 0.05 0.05 0.05 0.06 0.06 -
P/RPS 1.51 0.70 0.33 0.19 0.11 0.09 0.08 605.12%
P/EPS -1.03 -1.13 -1.03 -1.04 -1.26 -1.93 -3.46 -55.31%
EY -96.64 -88.78 -97.18 -96.35 -79.63 -51.84 -28.87 123.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.01 0.64 0.56 0.50 0.55 0.50 38.94%

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