[ECOFIRS] YoY Annualized Quarter Result on 30-Nov-2015 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
21-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 200.75%
YoY- 1525.98%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 204,008 170,438 59,212 93,926 20,966 25,890 97,886 13.01%
PBT 22,536 66,552 19,164 32,672 1,696 50,546 25,056 -1.75%
Tax -5,042 -4,384 -4,950 -4,640 0 -1,024 -6,242 -3.49%
NP 17,494 62,168 14,214 28,032 1,696 49,522 18,814 -1.20%
-
NP to SH 17,516 62,238 13,118 28,162 1,732 49,578 18,948 -1.30%
-
Tax Rate 22.37% 6.59% 25.83% 14.20% 0.00% 2.03% 24.91% -
Total Cost 186,514 108,270 44,998 65,894 19,270 -23,632 79,072 15.36%
-
Net Worth 320,702 286,568 245,848 219,532 183,591 175,214 136,464 15.29%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 320,702 286,568 245,848 219,532 183,591 175,214 136,464 15.29%
NOSH 803,162 803,162 803,162 729,585 666,153 650,629 648,904 3.61%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.58% 36.48% 24.01% 29.84% 8.09% 191.28% 19.22% -
ROE 5.46% 21.72% 5.34% 12.83% 0.94% 28.30% 13.88% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 25.40 21.22 7.37 12.87 3.15 3.98 15.08 9.07%
EPS 2.18 7.74 1.64 3.86 0.26 7.62 2.92 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3993 0.3568 0.3061 0.3009 0.2756 0.2693 0.2103 11.27%
Adjusted Per Share Value based on latest NOSH - 729,192
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 16.89 14.11 4.90 7.78 1.74 2.14 8.10 13.02%
EPS 1.45 5.15 1.09 2.33 0.14 4.10 1.57 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.2372 0.2035 0.1817 0.152 0.1451 0.113 15.29%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.295 0.31 0.26 0.255 0.325 0.19 0.16 -
P/RPS 1.16 1.46 3.53 1.98 10.33 4.77 1.06 1.51%
P/EPS 13.53 4.00 15.92 6.61 125.00 2.49 5.48 16.24%
EY 7.39 25.00 6.28 15.14 0.80 40.11 18.25 -13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.85 0.85 1.18 0.71 0.76 -0.44%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 25/01/19 30/01/18 23/01/17 21/01/16 27/01/15 28/01/14 31/01/13 -
Price 0.295 0.29 0.27 0.245 0.31 0.255 0.15 -
P/RPS 1.16 1.37 3.66 1.90 9.85 6.41 0.99 2.67%
P/EPS 13.53 3.74 16.53 6.35 119.23 3.35 5.14 17.49%
EY 7.39 26.72 6.05 15.76 0.84 29.88 19.47 -14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.88 0.81 1.12 0.95 0.71 0.69%

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