[ECOFIRS] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -9.32%
YoY- 203.36%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 93,926 20,966 25,890 97,886 99,952 20,056 26,102 23.77%
PBT 32,672 1,696 50,546 25,056 9,726 -11,218 -14,442 -
Tax -4,640 0 -1,024 -6,242 -3,492 -10 -24 140.36%
NP 28,032 1,696 49,522 18,814 6,234 -11,228 -14,466 -
-
NP to SH 28,162 1,732 49,578 18,948 6,246 -11,092 -14,380 -
-
Tax Rate 14.20% 0.00% 2.03% 24.91% 35.90% - - -
Total Cost 65,894 19,270 -23,632 79,072 93,718 31,284 40,568 8.41%
-
Net Worth 219,532 183,591 175,214 136,464 122,122 104,460 135,508 8.36%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 219,532 183,591 175,214 136,464 122,122 104,460 135,508 8.36%
NOSH 729,585 666,153 650,629 648,904 650,625 652,470 647,747 2.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 29.84% 8.09% 191.28% 19.22% 6.24% -55.98% -55.42% -
ROE 12.83% 0.94% 28.30% 13.88% 5.11% -10.62% -10.61% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 12.87 3.15 3.98 15.08 15.36 3.07 4.03 21.34%
EPS 3.86 0.26 7.62 2.92 0.96 -1.70 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.2756 0.2693 0.2103 0.1877 0.1601 0.2092 6.24%
Adjusted Per Share Value based on latest NOSH - 653,846
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 7.78 1.74 2.14 8.10 8.27 1.66 2.16 23.79%
EPS 2.33 0.14 4.10 1.57 0.52 -0.92 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.152 0.1451 0.113 0.1011 0.0865 0.1122 8.36%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.255 0.325 0.19 0.16 0.19 0.14 0.09 -
P/RPS 1.98 10.33 4.77 1.06 1.24 4.55 2.23 -1.96%
P/EPS 6.61 125.00 2.49 5.48 19.79 -8.24 -4.05 -
EY 15.14 0.80 40.11 18.25 5.05 -12.14 -24.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.18 0.71 0.76 1.01 0.87 0.43 12.02%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 21/01/16 27/01/15 28/01/14 31/01/13 20/01/12 26/01/11 28/01/10 -
Price 0.245 0.31 0.255 0.15 0.20 0.18 0.09 -
P/RPS 1.90 9.85 6.41 0.99 1.30 5.86 2.23 -2.63%
P/EPS 6.35 119.23 3.35 5.14 20.83 -10.59 -4.05 -
EY 15.76 0.84 29.88 19.47 4.80 -9.44 -24.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.12 0.95 0.71 1.07 1.12 0.43 11.12%

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