[ECOFIRS] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 35.02%
YoY- 143.86%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 172,706 160,483 99,774 64,924 33,873 24,976 15,599 393.14%
PBT 19,718 15,410 13,902 19,923 14,267 9,451 -19,485 -
Tax -6,352 -5,203 -5,165 -2,700 -1,590 -959 -107 1403.06%
NP 13,366 10,207 8,737 17,223 12,677 8,492 -19,592 -
-
NP to SH 14,119 10,920 8,899 17,428 12,908 8,759 -19,455 -
-
Tax Rate 32.21% 33.76% 37.15% 13.55% 11.14% 10.15% - -
Total Cost 159,340 150,276 91,037 47,701 21,196 16,484 35,191 172.44%
-
Net Worth 134,779 130,004 122,749 121,232 119,932 76,631 114,775 11.25%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 134,779 130,004 122,749 121,232 119,932 76,631 114,775 11.25%
NOSH 652,999 650,347 636,666 645,882 653,225 419,900 652,131 0.08%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 7.74% 6.36% 8.76% 26.53% 37.43% 34.00% -125.60% -
ROE 10.48% 8.40% 7.25% 14.38% 10.76% 11.43% -16.95% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 26.45 24.68 15.67 10.05 5.19 5.95 2.39 393.00%
EPS 2.16 1.68 1.40 2.70 1.98 2.09 -2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.1999 0.1928 0.1877 0.1836 0.1825 0.176 11.15%
Adjusted Per Share Value based on latest NOSH - 645,882
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 14.30 13.29 8.26 5.37 2.80 2.07 1.29 393.55%
EPS 1.17 0.90 0.74 1.44 1.07 0.73 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.1076 0.1016 0.1004 0.0993 0.0634 0.095 11.27%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.17 0.17 0.23 0.19 0.14 0.17 0.17 -
P/RPS 0.64 0.69 1.47 1.89 2.70 2.86 7.11 -79.76%
P/EPS 7.86 10.12 16.46 7.04 7.08 8.15 -5.70 -
EY 12.72 9.88 6.08 14.20 14.11 12.27 -17.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.19 1.01 0.76 0.93 0.97 -10.54%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 08/08/11 28/04/11 -
Price 0.17 0.17 0.21 0.20 0.14 0.14 0.18 -
P/RPS 0.64 0.69 1.34 1.99 2.70 2.35 7.53 -80.52%
P/EPS 7.86 10.12 15.02 7.41 7.08 6.71 -6.03 -
EY 12.72 9.88 6.66 13.49 14.11 14.90 -16.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.09 1.07 0.76 0.77 1.02 -13.48%

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