[ECOFIRS] YoY Quarter Result on 30-Nov-2010 [#2]

Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -61.11%
YoY- -8.19%
Quarter Report
View:
Show?
Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
Revenue 5,017 21,796 35,052 4,001 6,244 11,756 7,543 -6.74%
PBT 3,929 5,564 2,207 -3,449 -3,179 -3,540 16,137 -21.50%
Tax -241 -1,339 -1,113 -3 -7 -9 -4,144 -38.58%
NP 3,688 4,225 1,094 -3,452 -3,186 -3,549 11,993 -18.29%
-
NP to SH 3,701 4,250 1,098 -3,422 -3,163 -3,533 12,007 -18.26%
-
Tax Rate 6.13% 24.07% 50.43% - - - 25.68% -
Total Cost 1,329 17,571 33,958 7,453 9,430 15,305 -4,450 -
-
Net Worth 174,856 137,503 121,232 103,370 135,040 227,289 274,084 -7.41%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
Net Worth 174,856 137,503 121,232 103,370 135,040 227,289 274,084 -7.41%
NOSH 649,298 653,846 645,882 645,660 645,510 654,259 649,027 0.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
NP Margin 73.51% 19.38% 3.12% -86.28% -51.02% -30.19% 159.00% -
ROE 2.12% 3.09% 0.91% -3.31% -2.34% -1.55% 4.38% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
RPS 0.77 3.33 5.43 0.62 0.97 1.80 1.16 -6.78%
EPS 0.57 0.65 0.17 -0.53 -0.49 -0.54 1.85 -18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2103 0.1877 0.1601 0.2092 0.3474 0.4223 -7.41%
Adjusted Per Share Value based on latest NOSH - 645,660
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
RPS 0.42 1.80 2.90 0.33 0.52 0.97 0.62 -6.45%
EPS 0.31 0.35 0.09 -0.28 -0.26 -0.29 0.99 -18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1448 0.1138 0.1004 0.0856 0.1118 0.1882 0.2269 -7.40%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 31/01/08 -
Price 0.19 0.16 0.19 0.14 0.09 0.12 0.14 -
P/RPS 24.59 4.80 3.50 22.59 9.30 6.68 12.05 13.00%
P/EPS 33.33 24.62 111.76 -26.42 -18.37 -22.22 7.57 28.91%
EY 3.00 4.06 0.89 -3.79 -5.44 -4.50 13.21 -22.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 1.01 0.87 0.43 0.35 0.33 14.03%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 CAGR
Date 28/01/14 31/01/13 20/01/12 26/01/11 28/01/10 21/01/09 31/03/08 -
Price 0.255 0.15 0.20 0.18 0.09 0.14 0.14 -
P/RPS 33.00 4.50 3.69 29.05 9.30 7.79 12.05 18.84%
P/EPS 44.74 23.08 117.65 -33.96 -18.37 -25.93 7.57 35.58%
EY 2.24 4.33 0.85 -2.94 -5.44 -3.86 13.21 -26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.71 1.07 1.12 0.43 0.40 0.33 19.86%

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