[ECOFIRS] YoY Annualized Quarter Result on 31-Jan-2008 [#2]

Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ--%
YoY- 201.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
Revenue 20,056 26,102 44,604 45,116 0 85,974 44,604 -15.24%
PBT -11,218 -14,442 -15,326 24,130 0 -15,494 -32,176 -19.58%
Tax -10 -24 -80 -2,888 0 -706 -416 -53.76%
NP -11,228 -14,466 -15,406 21,242 0 -16,200 -32,592 -19.78%
-
NP to SH -11,092 -14,380 -15,296 19,194 0 -18,890 -34,106 -20.73%
-
Tax Rate - - - 11.97% - - - -
Total Cost 31,284 40,568 60,010 23,874 0 102,174 77,196 -17.04%
-
Net Worth 104,460 135,508 225,162 273,838 0 296,703 347,308 -22.01%
Dividend
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
Net Worth 104,460 135,508 225,162 273,838 0 296,703 347,308 -22.01%
NOSH 652,470 647,747 648,135 648,445 651,351 651,379 650,877 0.05%
Ratio Analysis
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
NP Margin -55.98% -55.42% -34.54% 47.08% 0.00% -18.84% -73.07% -
ROE -10.62% -10.61% -6.79% 7.01% 0.00% -6.37% -9.82% -
Per Share
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
RPS 3.07 4.03 6.88 6.96 0.00 13.20 6.85 -15.30%
EPS -1.70 -2.22 -2.36 2.96 0.00 -2.90 -5.24 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.2092 0.3474 0.4223 0.00 0.4555 0.5336 -22.04%
Adjusted Per Share Value based on latest NOSH - 649,027
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
RPS 1.66 2.16 3.69 3.73 0.00 7.12 3.69 -15.23%
EPS -0.92 -1.19 -1.27 1.59 0.00 -1.56 -2.82 -20.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.1122 0.1864 0.2267 0.00 0.2456 0.2875 -22.00%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
Date 30/11/10 30/11/09 28/11/08 31/01/08 30/11/07 31/01/07 27/01/06 -
Price 0.14 0.09 0.12 0.14 0.16 0.14 0.10 -
P/RPS 4.55 2.23 1.74 2.01 0.00 1.06 1.46 26.51%
P/EPS -8.24 -4.05 -5.08 4.73 0.00 -4.83 -1.91 35.32%
EY -12.14 -24.67 -19.67 21.14 0.00 -20.71 -52.40 -26.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.43 0.35 0.33 0.00 0.31 0.19 37.00%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 31/01/06 CAGR
Date 26/01/11 28/01/10 21/01/09 31/03/08 - 30/03/07 31/03/06 -
Price 0.18 0.09 0.14 0.14 0.00 0.21 0.12 -
P/RPS 5.86 2.23 2.03 2.01 0.00 1.59 1.75 28.41%
P/EPS -10.59 -4.05 -5.93 4.73 0.00 -7.24 -2.29 37.28%
EY -9.44 -24.67 -16.86 21.14 0.00 -13.81 -43.67 -27.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.43 0.40 0.33 0.00 0.46 0.22 40.03%

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