[ECOFIRS] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 221.18%
YoY- 24.66%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 86,834 97,886 108,588 160,483 116,937 99,952 59,696 28.40%
PBT 19,665 25,056 27,856 15,410 9,009 9,726 10,624 50.81%
Tax -4,713 -6,242 -7,128 -5,203 -5,620 -3,492 -2,532 51.37%
NP 14,952 18,814 20,728 10,207 3,389 6,234 8,092 50.63%
-
NP to SH 15,069 18,948 20,896 10,920 3,400 6,246 8,100 51.32%
-
Tax Rate 23.97% 24.91% 25.59% 33.76% 62.38% 35.90% 23.83% -
Total Cost 71,882 79,072 87,860 150,276 113,548 93,718 51,604 24.75%
-
Net Worth 138,027 136,464 134,779 130,181 126,061 122,122 119,932 9.83%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 138,027 136,464 134,779 130,181 126,061 122,122 119,932 9.83%
NOSH 649,540 648,904 652,999 651,233 653,846 650,625 653,225 -0.37%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 17.22% 19.22% 19.09% 6.36% 2.90% 6.24% 13.56% -
ROE 10.92% 13.88% 15.50% 8.39% 2.70% 5.11% 6.75% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 13.37 15.08 16.63 24.64 17.88 15.36 9.14 28.89%
EPS 2.32 2.92 3.20 1.68 0.52 0.96 1.24 51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2103 0.2064 0.1999 0.1928 0.1877 0.1836 10.24%
Adjusted Per Share Value based on latest NOSH - 650,347
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 7.19 8.10 8.99 13.29 9.68 8.27 4.94 28.45%
EPS 1.25 1.57 1.73 0.90 0.28 0.52 0.67 51.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1143 0.113 0.1116 0.1078 0.1044 0.1011 0.0993 9.84%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.14 0.16 0.17 0.17 0.23 0.19 0.14 -
P/RPS 1.05 1.06 1.02 0.69 1.29 1.24 1.53 -22.21%
P/EPS 6.03 5.48 5.31 10.14 44.23 19.79 11.29 -34.19%
EY 16.57 18.25 18.82 9.86 2.26 5.05 8.86 51.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.82 0.85 1.19 1.01 0.76 -8.98%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 -
Price 0.14 0.15 0.17 0.17 0.21 0.20 0.14 -
P/RPS 1.05 0.99 1.02 0.69 1.17 1.30 1.53 -22.21%
P/EPS 6.03 5.14 5.31 10.14 40.38 20.83 11.29 -34.19%
EY 16.57 19.47 18.82 9.86 2.48 4.80 8.86 51.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.82 0.85 1.09 1.07 0.76 -8.98%

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