[ECOFIRS] QoQ TTM Result on 31-Oct-2002 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 101.85%
YoY- 14.48%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 286,000 309,020 268,474 223,623 215,317 206,594 226,519 16.86%
PBT 41,572 25,058 19,069 39,131 26,212 48,953 52,938 -14.91%
Tax -23,941 -26,992 -21,589 -18,770 -16,125 -16,009 -18,898 17.13%
NP 17,631 -1,934 -2,520 20,361 10,087 32,944 34,040 -35.58%
-
NP to SH 17,631 -1,934 -2,520 20,361 10,087 32,944 34,040 -35.58%
-
Tax Rate 57.59% 107.72% 113.22% 47.97% 61.52% 32.70% 35.70% -
Total Cost 268,369 310,954 270,994 203,262 205,230 173,650 192,479 24.88%
-
Net Worth 552,019 544,311 541,698 525,306 513,136 528,304 517,100 4.46%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 552,019 544,311 541,698 525,306 513,136 528,304 517,100 4.46%
NOSH 459,556 451,785 447,499 426,385 417,795 424,375 415,075 7.04%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 6.16% -0.63% -0.94% 9.11% 4.68% 15.95% 15.03% -
ROE 3.19% -0.36% -0.47% 3.88% 1.97% 6.24% 6.58% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 62.23 68.40 59.99 52.45 51.54 48.68 54.57 9.17%
EPS 3.84 -0.43 -0.56 4.78 2.41 7.76 8.20 -39.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2012 1.2048 1.2105 1.232 1.2282 1.2449 1.2458 -2.40%
Adjusted Per Share Value based on latest NOSH - 426,385
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 23.68 25.58 22.23 18.51 17.83 17.10 18.75 16.88%
EPS 1.46 -0.16 -0.21 1.69 0.84 2.73 2.82 -35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.457 0.4506 0.4485 0.4349 0.4248 0.4374 0.4281 4.46%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.49 0.38 0.39 0.42 0.50 0.62 0.53 -
P/RPS 0.79 0.56 0.65 0.80 0.97 1.27 0.97 -12.82%
P/EPS 12.77 -88.77 -69.26 8.80 20.71 7.99 6.46 57.70%
EY 7.83 -1.13 -1.44 11.37 4.83 12.52 15.47 -36.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.32 0.34 0.41 0.50 0.43 -3.13%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 27/06/03 28/03/03 30/12/02 27/09/02 27/06/02 27/03/02 -
Price 0.49 0.43 0.36 0.37 0.41 0.50 0.54 -
P/RPS 0.79 0.63 0.60 0.71 0.80 1.03 0.99 -14.00%
P/EPS 12.77 -100.45 -63.93 7.75 16.98 6.44 6.58 55.77%
EY 7.83 -1.00 -1.56 12.91 5.89 15.53 15.19 -35.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.30 0.30 0.33 0.40 0.43 -3.13%

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