[ECOFIRS] QoQ TTM Result on 31-Aug-2013 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
25-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 65.34%
YoY- 184.31%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 24,449 29,321 40,367 57,146 76,365 137,906 159,450 -71.38%
PBT 33,117 48,634 39,451 41,086 26,706 23,402 23,075 27.26%
Tax -2,957 -1,973 -329 -1,427 -2,938 -4,523 -6,578 -41.34%
NP 30,160 46,661 39,122 39,659 23,768 18,879 16,497 49.56%
-
NP to SH 30,107 46,975 39,593 40,142 24,278 19,672 17,271 44.89%
-
Tax Rate 8.93% 4.06% 0.83% 3.47% 11.00% 19.33% 28.51% -
Total Cost -5,711 -17,340 1,245 17,487 52,597 119,027 142,953 -
-
Net Worth 182,236 183,810 174,856 171,567 149,856 138,732 137,503 20.67%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 182,236 183,810 174,856 171,567 149,856 138,732 137,503 20.67%
NOSH 655,999 648,591 649,298 650,864 648,449 652,857 653,846 0.21%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 123.36% 159.14% 96.92% 69.40% 31.12% 13.69% 10.35% -
ROE 16.52% 25.56% 22.64% 23.40% 16.20% 14.18% 12.56% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 3.73 4.52 6.22 8.78 11.78 21.12 24.39 -71.43%
EPS 4.59 7.24 6.10 6.17 3.74 3.01 2.64 44.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2778 0.2834 0.2693 0.2636 0.2311 0.2125 0.2103 20.41%
Adjusted Per Share Value based on latest NOSH - 650,864
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 2.02 2.43 3.34 4.73 6.32 11.42 13.20 -71.42%
EPS 2.49 3.89 3.28 3.32 2.01 1.63 1.43 44.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1522 0.1448 0.142 0.1241 0.1149 0.1138 20.71%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.29 0.285 0.19 0.16 0.165 0.14 0.16 -
P/RPS 7.78 6.30 3.06 1.82 1.40 0.66 0.66 418.73%
P/EPS 6.32 3.94 3.12 2.59 4.41 4.65 6.06 2.84%
EY 15.83 25.41 32.09 38.55 22.69 21.52 16.51 -2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 0.71 0.61 0.71 0.66 0.76 23.28%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 23/07/14 30/04/14 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 -
Price 0.31 0.285 0.255 0.17 0.165 0.14 0.15 -
P/RPS 8.32 6.30 4.10 1.94 1.40 0.66 0.62 465.59%
P/EPS 6.75 3.94 4.18 2.76 4.41 4.65 5.68 12.20%
EY 14.80 25.41 23.91 36.28 22.69 21.52 17.61 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 0.95 0.64 0.71 0.66 0.71 35.54%

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