[ECOFIRS] YoY Annualized Quarter Result on 31-May-2021 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 590.23%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 29,351 24,035 42,568 149,793 221,088 181,232 127,205 -21.67%
PBT 14,550 -11,918 12,986 22,685 33,062 50,336 19,836 -5.03%
Tax -4,155 -404 831 -6,340 -8,868 -5,809 -3,727 1.82%
NP 10,395 -12,322 13,817 16,345 24,194 44,527 16,109 -7.03%
-
NP to SH 13,435 -9,946 13,831 16,289 23,759 44,596 15,618 -2.47%
-
Tax Rate 28.56% - -6.40% 27.95% 26.82% 11.54% 18.79% -
Total Cost 18,956 36,357 28,751 133,448 196,894 136,705 111,096 -25.51%
-
Net Worth 497,789 460,136 365,636 341,849 330,950 299,981 254,923 11.79%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 497,789 460,136 365,636 341,849 330,950 299,981 254,923 11.79%
NOSH 1,207,925 1,176,125 859,145 808,605 803,162 803,162 803,162 7.03%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 35.42% -51.27% 32.46% 10.91% 10.94% 24.57% 12.66% -
ROE 2.70% -2.16% 3.78% 4.76% 7.18% 14.87% 6.13% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 2.49 2.14 5.16 18.77 27.78 22.56 15.84 -26.52%
EPS 1.14 -0.89 1.68 2.06 2.97 5.55 1.96 -8.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4218 0.4095 0.4433 0.4283 0.4158 0.3735 0.3174 4.85%
Adjusted Per Share Value based on latest NOSH - 859,145
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 2.43 1.99 3.52 12.40 18.30 15.00 10.53 -21.67%
EPS 1.11 -0.82 1.15 1.35 1.97 3.69 1.29 -2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4121 0.3809 0.3027 0.283 0.274 0.2483 0.211 11.79%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.335 0.43 0.39 0.31 0.305 0.30 0.295 -
P/RPS 13.47 20.10 7.56 1.65 1.10 1.33 1.86 39.07%
P/EPS 29.43 -48.58 23.26 15.19 10.22 5.40 15.17 11.67%
EY 3.40 -2.06 4.30 6.58 9.79 18.51 6.59 -10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.05 0.88 0.72 0.73 0.80 0.93 -2.68%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 28/07/23 29/07/22 29/07/21 30/07/20 31/07/19 30/07/18 28/07/17 -
Price 0.34 0.38 0.385 0.305 0.30 0.31 0.29 -
P/RPS 13.67 17.77 7.46 1.63 1.08 1.37 1.83 39.79%
P/EPS 29.87 -42.93 22.96 14.94 10.05 5.58 14.91 12.27%
EY 3.35 -2.33 4.36 6.69 9.95 17.91 6.71 -10.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.87 0.71 0.72 0.83 0.91 -1.92%

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