[ECOFIRS] YoY Annualized Quarter Result on 31-May-2013 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 61.11%
YoY- 122.33%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 121,176 81,201 24,449 76,365 160,483 24,976 21,073 33.81%
PBT 20,249 8,064 33,696 26,706 15,410 9,452 -41,390 -
Tax -4,185 -2,023 -3,252 -2,938 -5,203 -959 -78 94.09%
NP 16,064 6,041 30,444 23,768 10,207 8,493 -41,468 -
-
NP to SH 16,200 6,123 30,391 24,278 10,920 8,760 -41,375 -
-
Tax Rate 20.67% 25.09% 9.65% 11.00% 33.76% 10.15% - -
Total Cost 105,112 75,160 -5,995 52,597 150,276 16,483 62,541 9.03%
-
Net Worth 219,241 198,549 180,784 150,394 130,181 164,501 105,274 12.99%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 219,241 198,549 180,784 150,394 130,181 164,501 105,274 12.99%
NOSH 729,344 704,827 650,770 650,777 651,233 901,376 650,644 1.91%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 13.26% 7.44% 124.52% 31.12% 6.36% 34.00% -196.78% -
ROE 7.39% 3.08% 16.81% 16.14% 8.39% 5.33% -39.30% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 16.61 11.52 3.76 11.73 24.64 2.77 3.24 31.27%
EPS 2.22 0.87 4.67 3.73 1.68 1.35 -6.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3006 0.2817 0.2778 0.2311 0.1999 0.1825 0.1618 10.86%
Adjusted Per Share Value based on latest NOSH - 648,449
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 10.03 6.72 2.02 6.32 13.29 2.07 1.74 33.86%
EPS 1.34 0.51 2.52 2.01 0.90 0.73 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1815 0.1644 0.1497 0.1245 0.1078 0.1362 0.0872 12.98%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.26 0.315 0.29 0.165 0.17 0.17 0.09 -
P/RPS 1.56 2.73 7.72 1.41 0.69 6.14 2.78 -9.17%
P/EPS 11.71 36.26 6.21 4.42 10.14 17.49 -1.42 -
EY 8.54 2.76 16.10 22.61 9.86 5.72 -70.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.12 1.04 0.71 0.85 0.93 0.56 7.40%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 28/07/15 23/07/14 30/07/13 31/07/12 08/08/11 29/07/10 -
Price 0.275 0.28 0.31 0.165 0.17 0.14 0.12 -
P/RPS 1.66 2.43 8.25 1.41 0.69 5.05 3.71 -12.53%
P/EPS 12.38 32.23 6.64 4.42 10.14 14.41 -1.89 -
EY 8.08 3.10 15.06 22.61 9.86 6.94 -52.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.12 0.71 0.85 0.77 0.74 3.50%

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