[ECOFIRS] YoY Annual (Unaudited) Result on 31-May-2009 [#4]

Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
YoY- -171.03%
View:
Show?
Annual (Unaudited) Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
Revenue 160,483 24,976 21,073 44,018 30,464 0 57,754 19.13%
PBT 15,410 9,452 -41,390 -90,329 -22,210 0 -35,198 -
Tax -5,203 -959 -78 -382 -10,204 0 6,157 -
NP 10,207 8,493 -41,468 -90,711 -32,414 0 -29,041 -
-
NP to SH 10,920 8,760 -41,375 -90,576 -33,419 0 -28,795 -
-
Tax Rate 33.76% 10.15% - - - - - -
Total Cost 150,276 16,483 62,541 134,729 62,878 0 86,795 9.85%
-
Net Worth 130,181 164,501 105,274 145,283 232,047 269,894 306,735 -13.65%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
Net Worth 130,181 164,501 105,274 145,283 232,047 269,894 306,735 -13.65%
NOSH 651,233 901,376 650,644 650,331 650,175 650,035 650,000 0.03%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
NP Margin 6.36% 34.00% -196.78% -206.08% -106.40% 0.00% -50.28% -
ROE 8.39% 5.33% -39.30% -62.34% -14.40% 0.00% -9.39% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
RPS 24.64 2.77 3.24 6.77 4.69 0.00 8.89 19.07%
EPS 1.68 1.35 -6.36 -13.93 -5.14 0.00 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1999 0.1825 0.1618 0.2234 0.3569 0.4152 0.4719 -13.68%
Adjusted Per Share Value based on latest NOSH - 650,282
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
RPS 13.29 2.07 1.74 3.64 2.52 0.00 4.78 19.14%
EPS 0.90 0.73 -3.43 -7.50 -2.77 0.00 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.1362 0.0872 0.1203 0.1921 0.2234 0.2539 -13.64%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/07/06 -
Price 0.17 0.17 0.09 0.12 0.16 0.14 0.13 -
P/RPS 0.69 6.14 2.78 1.77 3.41 0.00 1.46 -12.04%
P/EPS 10.14 17.49 -1.42 -0.86 -3.11 0.00 -2.93 -
EY 9.86 5.72 -70.66 -116.06 -32.13 0.00 -34.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.56 0.54 0.45 0.34 0.28 20.94%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/07/06 CAGR
Date 31/07/12 08/08/11 29/07/10 24/07/09 30/07/08 27/09/07 03/10/06 -
Price 0.17 0.14 0.12 0.12 0.15 0.14 0.12 -
P/RPS 0.69 5.05 3.71 1.77 3.20 0.00 1.35 -10.85%
P/EPS 10.14 14.41 -1.89 -0.86 -2.92 0.00 -2.71 -
EY 9.86 6.94 -52.99 -116.06 -34.27 0.00 -36.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 0.74 0.54 0.42 0.34 0.25 23.31%

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