[ECOFIRS] YoY Cumulative Quarter Result on 30-Nov-2008 [#2]

Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -85.86%
YoY--%
View:
Show?
Cumulative Result
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
Revenue 49,976 10,028 13,051 22,302 22,558 0 42,987 3.16%
PBT 4,863 -5,609 -7,221 -7,663 12,065 0 -7,747 -
Tax -1,746 -5 -12 -40 -1,444 0 -353 39.20%
NP 3,117 -5,614 -7,233 -7,703 10,621 0 -8,100 -
-
NP to SH 3,123 -5,546 -7,190 -7,648 9,597 0 -9,445 -
-
Tax Rate 35.90% - - - 11.97% - - -
Total Cost 46,859 15,642 20,284 30,005 11,937 0 51,087 -1.77%
-
Net Worth 122,122 104,460 135,508 225,162 273,838 0 296,703 -16.77%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
Net Worth 122,122 104,460 135,508 225,162 273,838 0 296,703 -16.77%
NOSH 650,625 652,470 647,747 648,135 648,445 651,351 651,379 -0.02%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
NP Margin 6.24% -55.98% -55.42% -34.54% 47.08% 0.00% -18.84% -
ROE 2.56% -5.31% -5.31% -3.40% 3.50% 0.00% -3.18% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
RPS 7.68 1.54 2.01 3.44 3.48 0.00 6.60 3.18%
EPS 0.48 -0.85 -1.11 -1.18 1.48 0.00 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1601 0.2092 0.3474 0.4223 0.00 0.4555 -16.75%
Adjusted Per Share Value based on latest NOSH - 654,259
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
RPS 4.14 0.83 1.08 1.85 1.87 0.00 3.56 3.17%
EPS 0.26 -0.46 -0.60 -0.63 0.79 0.00 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.0865 0.1122 0.1864 0.2267 0.00 0.2456 -16.77%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 31/01/08 30/11/07 31/01/07 -
Price 0.19 0.14 0.09 0.12 0.14 0.16 0.14 -
P/RPS 2.47 9.11 4.47 3.49 4.02 0.00 2.12 3.21%
P/EPS 39.58 -16.47 -8.11 -10.17 9.46 0.00 -9.66 -
EY 2.53 -6.07 -12.33 -9.83 10.57 0.00 -10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.87 0.43 0.35 0.33 0.00 0.31 27.68%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
Date 20/01/12 26/01/11 28/01/10 21/01/09 31/03/08 - 30/03/07 -
Price 0.20 0.18 0.09 0.14 0.14 0.00 0.21 -
P/RPS 2.60 11.71 4.47 4.07 4.02 0.00 3.18 -4.08%
P/EPS 41.67 -21.18 -8.11 -11.86 9.46 0.00 -14.48 -
EY 2.40 -4.72 -12.33 -8.43 10.57 0.00 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 0.43 0.40 0.33 0.00 0.46 19.08%

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