[ECOFIRS] QoQ TTM Result on 31-Aug-2014 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -67.67%
YoY- -75.75%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 81,201 45,505 21,987 21,653 24,449 29,321 40,367 59.41%
PBT 8,064 -2,160 8,692 12,500 33,117 48,634 39,451 -65.33%
Tax -2,023 -387 -2,445 -2,686 -2,957 -1,973 -329 236.00%
NP 6,041 -2,547 6,247 9,814 30,160 46,661 39,122 -71.25%
-
NP to SH 6,123 -2,443 6,184 9,735 30,107 46,975 39,593 -71.22%
-
Tax Rate 25.09% - 28.13% 21.49% 8.93% 4.06% 0.83% -
Total Cost 75,160 48,052 15,740 11,839 -5,711 -17,340 1,245 1442.75%
-
Net Worth 206,125 201,353 206,699 181,278 182,236 183,810 174,856 11.60%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 206,125 201,353 206,699 181,278 182,236 183,810 174,856 11.60%
NOSH 731,718 728,750 750,000 650,909 655,999 648,591 649,298 8.30%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 7.44% -5.60% 28.41% 45.32% 123.36% 159.14% 96.92% -
ROE 2.97% -1.21% 2.99% 5.37% 16.52% 25.56% 22.64% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 11.10 6.24 2.93 3.33 3.73 4.52 6.22 47.17%
EPS 0.84 -0.34 0.82 1.50 4.59 7.24 6.10 -73.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2817 0.2763 0.2756 0.2785 0.2778 0.2834 0.2693 3.04%
Adjusted Per Share Value based on latest NOSH - 650,909
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 6.72 3.77 1.82 1.79 2.02 2.43 3.34 59.44%
EPS 0.51 -0.20 0.51 0.81 2.49 3.89 3.28 -71.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1706 0.1667 0.1711 0.1501 0.1509 0.1522 0.1448 11.56%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.315 0.36 0.325 0.39 0.29 0.285 0.19 -
P/RPS 2.84 5.77 11.09 11.72 7.78 6.30 3.06 -4.85%
P/EPS 37.64 -107.39 39.42 26.08 6.32 3.94 3.12 426.81%
EY 2.66 -0.93 2.54 3.83 15.83 25.41 32.09 -81.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.30 1.18 1.40 1.04 1.01 0.71 35.54%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 28/07/15 28/04/15 27/01/15 30/10/14 23/07/14 30/04/14 28/01/14 -
Price 0.28 0.345 0.31 0.325 0.31 0.285 0.255 -
P/RPS 2.52 5.53 10.57 9.77 8.32 6.30 4.10 -27.73%
P/EPS 33.46 -102.91 37.60 21.73 6.75 3.94 4.18 300.66%
EY 2.99 -0.97 2.66 4.60 14.80 25.41 23.91 -75.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.25 1.12 1.17 1.12 1.01 0.95 2.79%

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