[ECOFIRS] QoQ TTM Result on 28-Feb-2014 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 18.64%
YoY- 138.79%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 21,987 21,653 24,449 29,321 40,367 57,146 76,365 -56.36%
PBT 8,692 12,500 33,117 48,634 39,451 41,086 26,706 -52.65%
Tax -2,445 -2,686 -2,957 -1,973 -329 -1,427 -2,938 -11.51%
NP 6,247 9,814 30,160 46,661 39,122 39,659 23,768 -58.93%
-
NP to SH 6,184 9,735 30,107 46,975 39,593 40,142 24,278 -59.78%
-
Tax Rate 28.13% 21.49% 8.93% 4.06% 0.83% 3.47% 11.00% -
Total Cost 15,740 11,839 -5,711 -17,340 1,245 17,487 52,597 -55.22%
-
Net Worth 206,699 181,278 182,236 183,810 174,856 171,567 149,856 23.88%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 206,699 181,278 182,236 183,810 174,856 171,567 149,856 23.88%
NOSH 750,000 650,909 655,999 648,591 649,298 650,864 648,449 10.17%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 28.41% 45.32% 123.36% 159.14% 96.92% 69.40% 31.12% -
ROE 2.99% 5.37% 16.52% 25.56% 22.64% 23.40% 16.20% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 2.93 3.33 3.73 4.52 6.22 8.78 11.78 -60.41%
EPS 0.82 1.50 4.59 7.24 6.10 6.17 3.74 -63.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2785 0.2778 0.2834 0.2693 0.2636 0.2311 12.44%
Adjusted Per Share Value based on latest NOSH - 648,591
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 1.82 1.79 2.02 2.43 3.34 4.73 6.32 -56.35%
EPS 0.51 0.81 2.49 3.89 3.28 3.32 2.01 -59.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1711 0.1501 0.1509 0.1522 0.1448 0.142 0.1241 23.85%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.325 0.39 0.29 0.285 0.19 0.16 0.165 -
P/RPS 11.09 11.72 7.78 6.30 3.06 1.82 1.40 296.87%
P/EPS 39.42 26.08 6.32 3.94 3.12 2.59 4.41 330.13%
EY 2.54 3.83 15.83 25.41 32.09 38.55 22.69 -76.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.40 1.04 1.01 0.71 0.61 0.71 40.26%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 30/10/14 23/07/14 30/04/14 28/01/14 25/10/13 30/07/13 -
Price 0.31 0.325 0.31 0.285 0.255 0.17 0.165 -
P/RPS 10.57 9.77 8.32 6.30 4.10 1.94 1.40 284.38%
P/EPS 37.60 21.73 6.75 3.94 4.18 2.76 4.41 316.80%
EY 2.66 4.60 14.80 25.41 23.91 36.28 22.69 -76.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.17 1.12 1.01 0.95 0.64 0.71 35.47%

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