[ECOFIRS] YoY TTM 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- -44.24%
YoY- -85.22%
View:
Show?
TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 31/01/08 30/11/07 31/01/07 CAGR
Revenue 64,924 18,050 34,480 30,208 22,558 43,239 78,439 -3.83%
PBT 19,923 -39,778 -89,642 -41,938 12,065 -28,201 -26,857 -
Tax -2,700 -71 -354 -8,800 -1,444 2,161 6,012 -
NP 17,223 -39,849 -89,996 -50,738 10,621 -26,040 -20,845 -
-
NP to SH 17,428 -39,731 -89,873 -50,664 9,597 -27,354 -21,187 -
-
Tax Rate 13.55% - - - 11.97% - - -
Total Cost 47,701 57,899 124,476 80,946 11,937 69,279 99,284 -14.07%
-
Net Worth 121,232 103,370 135,040 227,289 274,084 0 295,224 -16.81%
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 121,232 103,370 135,040 227,289 274,084 0 295,224 -16.81%
NOSH 645,882 645,660 645,510 654,259 649,027 651,351 648,131 -0.07%
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 26.53% -220.77% -261.01% -167.96% 47.08% -60.22% -26.57% -
ROE 14.38% -38.44% -66.55% -22.29% 3.50% 0.00% -7.18% -
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 10.05 2.80 5.34 4.62 3.48 6.64 12.10 -3.76%
EPS 2.70 -6.15 -13.92 -7.74 1.48 -4.20 -3.27 -
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 5.37 1.49 2.85 2.50 1.87 3.58 6.49 -3.84%
EPS 1.44 -3.29 -7.44 -4.19 0.79 -2.26 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1004 0.0856 0.1118 0.1882 0.2269 0.00 0.2444 -16.81%
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 1.89 5.01 1.68 2.60 4.03 2.41 1.16 10.62%
P/EPS 7.04 -2.28 -0.65 -1.55 9.47 -3.81 -4.28 -
EY 14.20 -43.95 -154.70 -64.53 10.56 -26.25 -23.35 -
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 - - 30/03/07 -
Price 0.20 0.18 0.09 0.14 0.00 0.00 0.21 -
P/RPS 1.99 6.44 1.68 3.03 0.00 0.00 1.74 2.81%
P/EPS 7.41 -2.93 -0.65 -1.81 0.00 0.00 -6.42 -
EY 13.49 -34.19 -154.70 -55.31 0.00 0.00 -15.57 -
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 0.00 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