[ECOFIRS] YoY TTM 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- -1.37%
YoY- 129.25%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 103,819 117,681 21,987 40,367 159,450 64,924 18,050 33.81%
PBT 13,495 23,552 8,692 39,451 23,075 19,923 -39,778 -
Tax -4,340 -4,343 -2,445 -329 -6,578 -2,700 -71 98.35%
NP 9,155 19,209 6,247 39,122 16,497 17,223 -39,849 -
-
NP to SH 8,678 19,338 6,184 39,593 17,271 17,428 -39,731 -
-
Tax Rate 32.16% 18.44% 28.13% 0.83% 28.51% 13.55% - -
Total Cost 94,664 98,472 15,740 1,245 142,953 47,701 57,899 8.53%
-
Net Worth 245,848 219,414 206,699 174,856 137,503 121,232 103,370 15.51%
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 245,848 219,414 206,699 174,856 137,503 121,232 103,370 15.51%
NOSH 803,162 729,192 750,000 649,298 653,846 645,882 645,660 3.70%
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 8.82% 16.32% 28.41% 96.92% 10.35% 26.53% -220.77% -
ROE 3.53% 8.81% 2.99% 22.64% 12.56% 14.38% -38.44% -
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 12.93 16.14 2.93 6.22 24.39 10.05 2.80 29.01%
EPS 1.08 2.65 0.82 6.10 2.64 2.70 -6.15 -
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 8.59 9.74 1.82 3.34 13.20 5.37 1.49 33.87%
EPS 0.72 1.60 0.51 3.28 1.43 1.44 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2035 0.1816 0.1711 0.1448 0.1138 0.1004 0.0856 15.51%
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 2.01 1.58 11.09 3.06 0.66 1.89 5.01 -14.10%
P/EPS 24.06 9.62 39.42 3.12 6.06 7.04 -2.28 -
EY 4.16 10.40 2.54 32.09 16.51 14.20 -43.95 -
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 2.09 1.52 10.57 4.10 0.62 1.99 6.44 -17.08%
P/EPS 24.99 9.24 37.60 4.18 5.68 7.41 -2.93 -
EY 4.00 10.82 2.66 23.91 17.61 13.49 -34.19 -
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