[ECOFIRS] YoY Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 81.36%
YoY- 203.36%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 46,963 10,483 12,945 48,943 49,976 10,028 13,051 23.77%
PBT 16,336 848 25,273 12,528 4,863 -5,609 -7,221 -
Tax -2,320 0 -512 -3,121 -1,746 -5 -12 140.36%
NP 14,016 848 24,761 9,407 3,117 -5,614 -7,233 -
-
NP to SH 14,081 866 24,789 9,474 3,123 -5,546 -7,190 -
-
Tax Rate 14.20% 0.00% 2.03% 24.91% 35.90% - - -
Total Cost 32,947 9,635 -11,816 39,536 46,859 15,642 20,284 8.41%
-
Net Worth 219,532 183,591 175,214 136,464 122,122 104,460 135,508 8.36%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 219,532 183,591 175,214 136,464 122,122 104,460 135,508 8.36%
NOSH 729,585 666,153 650,629 648,904 650,625 652,470 647,747 2.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 29.84% 8.09% 191.28% 19.22% 6.24% -55.98% -55.42% -
ROE 6.41% 0.47% 14.15% 6.94% 2.56% -5.31% -5.31% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 6.44 1.57 1.99 7.54 7.68 1.54 2.01 21.40%
EPS 1.93 0.13 3.81 1.46 0.48 -0.85 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.2756 0.2693 0.2103 0.1877 0.1601 0.2092 6.24%
Adjusted Per Share Value based on latest NOSH - 653,846
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 3.89 0.87 1.07 4.05 4.14 0.83 1.08 23.79%
EPS 1.17 0.07 2.05 0.78 0.26 -0.46 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.152 0.1451 0.113 0.1011 0.0865 0.1122 8.36%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.255 0.325 0.19 0.16 0.19 0.14 0.09 -
P/RPS 3.96 20.65 9.55 2.12 2.47 9.11 4.47 -1.99%
P/EPS 13.21 250.00 4.99 10.96 39.58 -16.47 -8.11 -
EY 7.57 0.40 20.05 9.13 2.53 -6.07 -12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.18 0.71 0.76 1.01 0.87 0.43 12.02%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 21/01/16 27/01/15 28/01/14 31/01/13 20/01/12 26/01/11 28/01/10 -
Price 0.245 0.31 0.255 0.15 0.20 0.18 0.09 -
P/RPS 3.81 19.70 12.82 1.99 2.60 11.71 4.47 -2.62%
P/EPS 12.69 238.46 6.69 10.27 41.67 -21.18 -8.11 -
EY 7.88 0.42 14.94 9.73 2.40 -4.72 -12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.12 0.95 0.71 1.07 1.12 0.43 11.12%

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