[ECOFIRS] QoQ TTM Result on 31-Jul-2003 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 1011.63%
YoY- 74.79%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 97,327 161,005 242,697 286,000 309,020 268,474 223,623 -42.59%
PBT 12,998 23,918 29,293 41,572 25,058 19,069 39,131 -52.06%
Tax -6,871 -12,020 -20,509 -23,941 -26,992 -21,589 -18,770 -48.85%
NP 6,127 11,898 8,784 17,631 -1,934 -2,520 20,361 -55.12%
-
NP to SH 6,127 11,898 8,784 17,631 -1,934 -2,520 20,361 -55.12%
-
Tax Rate 52.86% 50.26% 70.01% 57.59% 107.72% 113.22% 47.97% -
Total Cost 91,200 149,107 233,913 268,369 310,954 270,994 203,262 -41.42%
-
Net Worth 538,362 552,303 552,985 552,019 544,311 541,698 525,306 1.65%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 538,362 552,303 552,985 552,019 544,311 541,698 525,306 1.65%
NOSH 523,953 465,999 465,789 459,556 451,785 447,499 426,385 14.73%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.30% 7.39% 3.62% 6.16% -0.63% -0.94% 9.11% -
ROE 1.14% 2.15% 1.59% 3.19% -0.36% -0.47% 3.88% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 18.58 34.55 52.10 62.23 68.40 59.99 52.45 -49.96%
EPS 1.17 2.55 1.89 3.84 -0.43 -0.56 4.78 -60.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0275 1.1852 1.1872 1.2012 1.2048 1.2105 1.232 -11.40%
Adjusted Per Share Value based on latest NOSH - 459,556
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 8.06 13.33 20.09 23.68 25.58 22.23 18.51 -42.57%
EPS 0.51 0.98 0.73 1.46 -0.16 -0.21 1.69 -55.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4457 0.4572 0.4578 0.457 0.4506 0.4485 0.4349 1.65%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 0.37 0.47 0.54 0.49 0.38 0.39 0.42 -
P/RPS 1.99 1.36 1.04 0.79 0.56 0.65 0.80 83.68%
P/EPS 31.64 18.41 28.63 12.77 -88.77 -69.26 8.80 134.87%
EY 3.16 5.43 3.49 7.83 -1.13 -1.44 11.37 -57.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.45 0.41 0.32 0.32 0.34 3.88%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 31/03/04 29/01/04 30/09/03 27/06/03 28/03/03 30/12/02 -
Price 0.33 0.41 0.47 0.49 0.43 0.36 0.37 -
P/RPS 1.78 1.19 0.90 0.79 0.63 0.60 0.71 84.65%
P/EPS 28.22 16.06 24.92 12.77 -100.45 -63.93 7.75 136.87%
EY 3.54 6.23 4.01 7.83 -1.00 -1.56 12.91 -57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.40 0.41 0.36 0.30 0.30 4.40%

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