[ECOFIRS] YoY TTM Result on 30-Nov-2011 [#2]

Stock

[ECOFIRS] ECOFIRST CONSOLIDATED BHD

Announcement Date

20-Jan-2012

Admission Sponsor

Sponsor

Financial Year

31-May-2012

Quarter

30-Nov-2011 [#2]

Profit Trend

QoQ- 35.02%

YoY- 143.86%

Quarter Report

ECOFIRS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
TTM Result
Revenue	21,987	40,367	159,450	64,924	18,050	34,480	30,208	-5.15%
YoY %	-45.53%	-74.68%	145.59%	259.69%	-47.65%	14.14%	-	-
Horiz. %	72.79%	133.63%	527.84%	214.92%	59.75%	114.14%	100.00%	-
PBT	8,692	39,451	23,075	19,923	-39,778	-89,642	-41,938	-
YoY %	-77.97%	70.97%	15.82%	150.09%	55.63%	-113.75%	-	-
Horiz. %	-20.73%	-94.07%	-55.02%	-47.51%	94.85%	213.75%	100.00%	-
Tax	-2,445	-329	-6,578	-2,700	-71	-354	-8,800	-19.21%
YoY %	-643.16%	95.00%	-143.63%	-3,702.82%	79.94%	95.98%	-	-
Horiz. %	27.78%	3.74%	74.75%	30.68%	0.81%	4.02%	100.00%	-
NP	6,247	39,122	16,497	17,223	-39,849	-89,996	-50,738	-
YoY %	-84.03%	137.15%	-4.22%	143.22%	55.72%	-77.37%	-	-
Horiz. %	-12.31%	-77.11%	-32.51%	-33.94%	78.54%	177.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,184	39,593	17,271	17,428	-39,731	-89,873	-50,664	-
YoY %	-84.38%	129.25%	-0.90%	143.86%	55.79%	-77.39%	-	-
Horiz. %	-12.21%	-78.15%	-34.09%	-34.40%	78.42%	177.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.13%	0.83%	28.51%	13.55%	-	-	-	-
YoY %	3,289.16%	-97.09%	110.41%	0.00%	-	-	-	-
Horiz. %	207.60%	6.13%	210.41%	100.00%	-	-	-	-
Total Cost	15,740	1,245	142,953	47,701	57,899	124,476	80,946	-23.87%
YoY %	1,164.26%	-99.13%	199.69%	-17.61%	-53.49%	53.78%	-	-
Horiz. %	19.45%	1.54%	176.60%	58.93%	71.53%	153.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,699	174,856	137,503	121,232	103,370	135,040	227,289	-1.56%
YoY %	18.21%	27.17%	13.42%	17.28%	-23.45%	-40.59%	-	-
Horiz. %	90.94%	76.93%	60.50%	53.34%	45.48%	59.41%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	206,699	174,856	137,503	121,232	103,370	135,040	227,289	-1.56%
YoY %	18.21%	27.17%	13.42%	17.28%	-23.45%	-40.59%	-	-
Horiz. %	90.94%	76.93%	60.50%	53.34%	45.48%	59.41%	100.00%	-
NOSH	750,000	649,298	653,846	645,882	645,660	645,510	654,259	2.30%
YoY %	15.51%	-0.70%	1.23%	0.03%	0.02%	-1.34%	-	-
Horiz. %	114.63%	99.24%	99.94%	98.72%	98.69%	98.66%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	28.41%	96.92%	10.35%	26.53%	-220.77%	-261.01%	-167.96%	-
YoY %	-70.69%	836.43%	-60.99%	112.02%	15.42%	-55.40%	-	-
Horiz. %	-16.91%	-57.70%	-6.16%	-15.80%	131.44%	155.40%	100.00%	-
ROE	2.99%	22.64%	12.56%	14.38%	-38.44%	-66.55%	-22.29%	-
YoY %	-86.79%	80.25%	-12.66%	137.41%	42.24%	-198.56%	-	-
Horiz. %	-13.41%	-101.57%	-56.35%	-64.51%	172.45%	298.56%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	2.93	6.22	24.39	10.05	2.80	5.34	4.62	-7.30%
YoY %	-52.89%	-74.50%	142.69%	258.93%	-47.57%	15.58%	-	-
Horiz. %	63.42%	134.63%	527.92%	217.53%	60.61%	115.58%	100.00%	-
EPS	0.82	6.10	2.64	2.70	-6.15	-13.92	-7.74	-
YoY %	-86.56%	131.06%	-2.22%	143.90%	55.82%	-79.84%	-	-
Horiz. %	-10.59%	-78.81%	-34.11%	-34.88%	79.46%	179.84%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2756	0.2693	0.2103	0.1877	0.1601	0.2092	0.3474	-3.78%
YoY %	2.34%	28.06%	12.04%	17.24%	-23.47%	-39.78%	-	-
Horiz. %	79.33%	77.52%	60.54%	54.03%	46.09%	60.22%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 645,882
RPS	1.82	3.34	13.20	5.37	1.49	2.85	2.50	-5.15%
YoY %	-45.51%	-74.70%	145.81%	260.40%	-47.72%	14.00%	-	-
Horiz. %	72.80%	133.60%	528.00%	214.80%	59.60%	114.00%	100.00%	-
EPS	0.51	3.28	1.43	1.44	-3.29	-7.44	-4.19	-
YoY %	-84.45%	129.37%	-0.69%	143.77%	55.78%	-77.57%	-	-
Horiz. %	-12.17%	-78.28%	-34.13%	-34.37%	78.52%	177.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1711	0.1448	0.1138	0.1004	0.0856	0.1118	0.1882	-1.57%
YoY %	18.16%	27.24%	13.35%	17.29%	-23.43%	-40.60%	-	-
Horiz. %	90.91%	76.94%	60.47%	53.35%	45.48%	59.40%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	0.325	0.19	0.16	0.19	0.14	0.09	0.12	-
P/RPS	11.09	3.06	0.66	1.89	5.01	1.68	2.60	27.33%
YoY %	262.42%	363.64%	-65.08%	-62.28%	198.21%	-35.38%	-	-
Horiz. %	426.54%	117.69%	25.38%	72.69%	192.69%	64.62%	100.00%	-
P/EPS	39.42	3.12	6.06	7.04	-2.28	-0.65	-1.55	-
YoY %	1,163.46%	-48.51%	-13.92%	408.77%	-250.77%	58.06%	-	-
Horiz. %	-2,543.23%	-201.29%	-390.97%	-454.19%	147.10%	41.94%	100.00%	-
EY	2.54	32.09	16.51	14.20	-43.95	-154.70	-64.53	-
YoY %	-92.08%	94.37%	16.27%	132.31%	71.59%	-139.73%	-	-
Horiz. %	-3.94%	-49.73%	-25.58%	-22.01%	68.11%	239.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.18	0.71	0.76	1.01	0.87	0.43	0.35	22.44%
YoY %	66.20%	-6.58%	-24.75%	16.09%	102.33%	22.86%	-	-
Horiz. %	337.14%	202.86%	217.14%	288.57%	248.57%	122.86%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	27/01/15	28/01/14	31/01/13	20/01/12	26/01/11	28/01/10	21/01/09	-
Price	0.31	0.255	0.15	0.20	0.18	0.09	0.14	-
P/RPS	10.57	4.10	0.62	1.99	6.44	1.68	3.03	23.13%
YoY %	157.80%	561.29%	-68.84%	-69.10%	283.33%	-44.55%	-	-
Horiz. %	348.84%	135.31%	20.46%	65.68%	212.54%	55.45%	100.00%	-
P/EPS	37.60	4.18	5.68	7.41	-2.93	-0.65	-1.81	-
YoY %	799.52%	-26.41%	-23.35%	352.90%	-350.77%	64.09%	-	-
Horiz. %	-2,077.35%	-230.94%	-313.81%	-409.39%	161.88%	35.91%	100.00%	-
EY	2.66	23.91	17.61	13.49	-34.19	-154.70	-55.31	-
YoY %	-88.87%	35.78%	30.54%	139.46%	77.90%	-179.70%	-	-
Horiz. %	-4.81%	-43.23%	-31.84%	-24.39%	61.82%	279.70%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.12	0.95	0.71	1.07	1.12	0.43	0.40	18.71%
YoY %	17.89%	33.80%	-33.64%	-4.46%	160.47%	7.50%	-	-
Horiz. %	280.00%	237.50%	177.50%	267.50%	280.00%	107.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos