[ECOFIRS] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 22.32%
YoY- -0.9%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 57,146 76,365 137,906 159,450 172,706 160,483 99,774 -30.96%
PBT 41,086 26,706 23,402 23,075 19,718 15,410 13,902 105.53%
Tax -1,427 -2,938 -4,523 -6,578 -6,352 -5,203 -5,165 -57.48%
NP 39,659 23,768 18,879 16,497 13,366 10,207 8,737 173.39%
-
NP to SH 40,142 24,278 19,672 17,271 14,119 10,920 8,899 172.25%
-
Tax Rate 3.47% 11.00% 19.33% 28.51% 32.21% 33.76% 37.15% -
Total Cost 17,487 52,597 119,027 142,953 159,340 150,276 91,037 -66.60%
-
Net Worth 171,567 149,856 138,732 137,503 134,779 130,004 122,749 24.93%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 171,567 149,856 138,732 137,503 134,779 130,004 122,749 24.93%
NOSH 650,864 648,449 652,857 653,846 652,999 650,347 636,666 1.47%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 69.40% 31.12% 13.69% 10.35% 7.74% 6.36% 8.76% -
ROE 23.40% 16.20% 14.18% 12.56% 10.48% 8.40% 7.25% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 8.78 11.78 21.12 24.39 26.45 24.68 15.67 -31.96%
EPS 6.17 3.74 3.01 2.64 2.16 1.68 1.40 168.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2636 0.2311 0.2125 0.2103 0.2064 0.1999 0.1928 23.11%
Adjusted Per Share Value based on latest NOSH - 653,846
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 4.73 6.32 11.42 13.20 14.30 13.29 8.26 -30.97%
EPS 3.32 2.01 1.63 1.43 1.17 0.90 0.74 171.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1241 0.1149 0.1138 0.1116 0.1076 0.1016 24.92%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.16 0.165 0.14 0.16 0.17 0.17 0.23 -
P/RPS 1.82 1.40 0.66 0.66 0.64 0.69 1.47 15.25%
P/EPS 2.59 4.41 4.65 6.06 7.86 10.12 16.46 -70.75%
EY 38.55 22.69 21.52 16.51 12.72 9.88 6.08 241.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.66 0.76 0.82 0.85 1.19 -35.87%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 -
Price 0.17 0.165 0.14 0.15 0.17 0.17 0.21 -
P/RPS 1.94 1.40 0.66 0.62 0.64 0.69 1.34 27.89%
P/EPS 2.76 4.41 4.65 5.68 7.86 10.12 15.02 -67.57%
EY 36.28 22.69 21.52 17.61 12.72 9.88 6.66 208.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.66 0.71 0.82 0.85 1.09 -29.81%

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