[ECOFIRS] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 17.55%
YoY- 161.65%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 29,606 46,963 10,483 12,945 48,943 49,976 10,028 19.75%
PBT 9,582 16,336 848 25,273 12,528 4,863 -5,609 -
Tax -2,475 -2,320 0 -512 -3,121 -1,746 -5 180.99%
NP 7,107 14,016 848 24,761 9,407 3,117 -5,614 -
-
NP to SH 6,559 14,081 866 24,789 9,474 3,123 -5,546 -
-
Tax Rate 25.83% 14.20% 0.00% 2.03% 24.91% 35.90% - -
Total Cost 22,499 32,947 9,635 -11,816 39,536 46,859 15,642 6.23%
-
Net Worth 245,848 219,532 183,591 175,214 136,464 122,122 104,460 15.31%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 245,848 219,532 183,591 175,214 136,464 122,122 104,460 15.31%
NOSH 803,162 729,585 666,153 650,629 648,904 650,625 652,470 3.52%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 24.01% 29.84% 8.09% 191.28% 19.22% 6.24% -55.98% -
ROE 2.67% 6.41% 0.47% 14.15% 6.94% 2.56% -5.31% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 3.69 6.44 1.57 1.99 7.54 7.68 1.54 15.66%
EPS 0.82 1.93 0.13 3.81 1.46 0.48 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3061 0.3009 0.2756 0.2693 0.2103 0.1877 0.1601 11.39%
Adjusted Per Share Value based on latest NOSH - 649,298
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 2.45 3.89 0.87 1.07 4.05 4.14 0.83 19.75%
EPS 0.54 1.17 0.07 2.05 0.78 0.26 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2035 0.1817 0.152 0.1451 0.113 0.1011 0.0865 15.31%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.26 0.255 0.325 0.19 0.16 0.19 0.14 -
P/RPS 7.05 3.96 20.65 9.55 2.12 2.47 9.11 -4.17%
P/EPS 31.84 13.21 250.00 4.99 10.96 39.58 -16.47 -
EY 3.14 7.57 0.40 20.05 9.13 2.53 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 1.18 0.71 0.76 1.01 0.87 -0.38%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 23/01/17 21/01/16 27/01/15 28/01/14 31/01/13 20/01/12 26/01/11 -
Price 0.27 0.245 0.31 0.255 0.15 0.20 0.18 -
P/RPS 7.32 3.81 19.70 12.82 1.99 2.60 11.71 -7.52%
P/EPS 33.06 12.69 238.46 6.69 10.27 41.67 -21.18 -
EY 3.02 7.88 0.42 14.94 9.73 2.40 -4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 1.12 0.95 0.71 1.07 1.12 -3.93%

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