[ECOFIRS] YoY Annual (Unaudited) 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
YoY- 74.79%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 57,754 59,095 47,867 286,000 215,317 202,588 227,500 -20.41%
PBT -35,198 -179,722 -174,503 41,572 26,212 35,046 28,792 -
Tax 6,157 -1,541 5,778 -23,941 -16,125 -16,968 -11,084 -
NP -29,041 -181,263 -168,725 17,631 10,087 18,078 17,708 -
-
NP to SH -28,795 -182,190 -168,725 17,631 10,087 18,078 17,708 -
-
Tax Rate - - - 57.59% 61.52% 48.42% 38.50% -
Total Cost 86,795 240,358 216,592 268,369 205,230 184,510 209,792 -13.67%
-
Net Worth 306,735 327,009 382,220 537,521 511,936 534,351 465,870 -6.72%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 306,735 327,009 382,220 537,521 511,936 534,351 465,870 -6.72%
NOSH 650,000 631,413 509,899 447,487 416,818 411,799 366,625 10.00%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -50.28% -306.73% -352.49% 6.16% 4.68% 8.92% 7.78% -
ROE -9.39% -55.71% -44.14% 3.28% 1.97% 3.38% 3.80% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 8.89 9.36 9.39 63.91 51.66 49.20 62.05 -27.65%
EPS -4.43 -28.86 -33.09 3.94 2.42 4.39 4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4719 0.5179 0.7496 1.2012 1.2282 1.2976 1.2707 -15.21%
Adjusted Per Share Value based on latest NOSH - 459,556
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 4.78 4.89 3.96 23.68 17.83 16.77 18.83 -20.41%
EPS -2.38 -15.08 -13.97 1.46 0.84 1.50 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2539 0.2707 0.3164 0.445 0.4238 0.4424 0.3857 -6.72%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.13 0.12 0.35 0.49 0.50 0.54 0.81 -
P/RPS 1.46 1.28 3.73 0.77 0.97 1.10 1.31 1.82%
P/EPS -2.93 -0.42 -1.06 12.44 20.66 12.30 16.77 -
EY -34.08 -240.45 -94.54 8.04 4.84 8.13 5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.47 0.41 0.41 0.42 0.64 -12.86%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 03/10/06 30/09/05 30/09/04 30/09/03 27/09/02 26/09/01 31/10/00 -
Price 0.12 0.10 0.32 0.49 0.41 0.38 0.65 -
P/RPS 1.35 1.07 3.41 0.77 0.79 0.77 1.05 4.27%
P/EPS -2.71 -0.35 -0.97 12.44 16.94 8.66 13.46 -
EY -36.92 -288.54 -103.41 8.04 5.90 11.55 7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.19 0.43 0.41 0.33 0.29 0.51 -11.19%

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