[ECOFIRS] QoQ TTM Result on 31-May-2013 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 23.41%
YoY- 122.33%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 29,321 40,367 57,146 76,365 137,906 159,450 172,706 -69.43%
PBT 48,634 39,451 41,086 26,706 23,402 23,075 19,718 82.85%
Tax -1,973 -329 -1,427 -2,938 -4,523 -6,578 -6,352 -54.23%
NP 46,661 39,122 39,659 23,768 18,879 16,497 13,366 130.65%
-
NP to SH 46,975 39,593 40,142 24,278 19,672 17,271 14,119 123.35%
-
Tax Rate 4.06% 0.83% 3.47% 11.00% 19.33% 28.51% 32.21% -
Total Cost -17,340 1,245 17,487 52,597 119,027 142,953 159,340 -
-
Net Worth 183,810 174,856 171,567 149,856 138,732 137,503 134,779 23.04%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 183,810 174,856 171,567 149,856 138,732 137,503 134,779 23.04%
NOSH 648,591 649,298 650,864 648,449 652,857 653,846 652,999 -0.45%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 159.14% 96.92% 69.40% 31.12% 13.69% 10.35% 7.74% -
ROE 25.56% 22.64% 23.40% 16.20% 14.18% 12.56% 10.48% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 4.52 6.22 8.78 11.78 21.12 24.39 26.45 -69.30%
EPS 7.24 6.10 6.17 3.74 3.01 2.64 2.16 124.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2834 0.2693 0.2636 0.2311 0.2125 0.2103 0.2064 23.60%
Adjusted Per Share Value based on latest NOSH - 648,449
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 2.43 3.34 4.73 6.32 11.42 13.20 14.30 -69.42%
EPS 3.89 3.28 3.32 2.01 1.63 1.43 1.17 123.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1448 0.142 0.1241 0.1149 0.1138 0.1116 23.04%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.285 0.19 0.16 0.165 0.14 0.16 0.17 -
P/RPS 6.30 3.06 1.82 1.40 0.66 0.66 0.64 361.23%
P/EPS 3.94 3.12 2.59 4.41 4.65 6.06 7.86 -36.97%
EY 25.41 32.09 38.55 22.69 21.52 16.51 12.72 58.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 0.61 0.71 0.66 0.76 0.82 14.94%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 -
Price 0.285 0.255 0.17 0.165 0.14 0.15 0.17 -
P/RPS 6.30 4.10 1.94 1.40 0.66 0.62 0.64 361.23%
P/EPS 3.94 4.18 2.76 4.41 4.65 5.68 7.86 -36.97%
EY 25.41 23.91 36.28 22.69 21.52 17.61 12.72 58.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.64 0.71 0.66 0.71 0.82 14.94%

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