[ECOFIRS] YoY TTM Result on 31-May-2013 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
30-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- 23.41%
YoY- 122.33%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 121,176 81,201 24,449 76,365 160,483 24,976 21,073 33.81%
PBT 20,249 8,064 33,117 26,706 15,410 9,451 -41,390 -
Tax -4,185 -2,023 -2,957 -2,938 -5,203 -959 -78 94.09%
NP 16,064 6,041 30,160 23,768 10,207 8,492 -41,468 -
-
NP to SH 16,200 6,123 30,107 24,278 10,920 8,759 -41,375 -
-
Tax Rate 20.67% 25.09% 8.93% 11.00% 33.76% 10.15% - -
Total Cost 105,112 75,160 -5,711 52,597 150,276 16,484 62,541 9.03%
-
Net Worth 222,043 206,125 182,236 149,856 130,004 76,631 105,319 13.22%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 222,043 206,125 182,236 149,856 130,004 76,631 105,319 13.22%
NOSH 738,666 731,718 655,999 648,449 650,347 419,900 650,922 2.12%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 13.26% 7.44% 123.36% 31.12% 6.36% 34.00% -196.78% -
ROE 7.30% 2.97% 16.52% 16.20% 8.40% 11.43% -39.29% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 16.40 11.10 3.73 11.78 24.68 5.95 3.24 31.00%
EPS 2.19 0.84 4.59 3.74 1.68 2.09 -6.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3006 0.2817 0.2778 0.2311 0.1999 0.1825 0.1618 10.86%
Adjusted Per Share Value based on latest NOSH - 648,449
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 10.03 6.72 2.02 6.32 13.29 2.07 1.74 33.86%
EPS 1.34 0.51 2.49 2.01 0.90 0.73 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1706 0.1509 0.1241 0.1076 0.0634 0.0872 13.21%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.26 0.315 0.29 0.165 0.17 0.17 0.09 -
P/RPS 1.58 2.84 7.78 1.40 0.69 2.86 2.78 -8.97%
P/EPS 11.86 37.64 6.32 4.41 10.12 8.15 -1.42 -
EY 8.44 2.66 15.83 22.69 9.88 12.27 -70.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.12 1.04 0.71 0.85 0.93 0.56 7.40%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 26/07/16 28/07/15 23/07/14 30/07/13 31/07/12 08/08/11 29/07/10 -
Price 0.275 0.28 0.31 0.165 0.17 0.14 0.12 -
P/RPS 1.68 2.52 8.32 1.40 0.69 2.35 3.71 -12.35%
P/EPS 12.54 33.46 6.75 4.41 10.12 6.71 -1.89 -
EY 7.98 2.99 14.80 22.69 9.88 14.90 -52.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.12 0.71 0.85 0.77 0.74 3.50%

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