[ECOFIRS] QoQ Annualized Quarter 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- 61.11%
YoY- 122.33%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 24,109 25,890 31,712 76,365 86,834 97,886 108,588 -63.43%
PBT 48,902 50,546 85,376 26,706 19,665 25,056 27,856 45.67%
Tax -3,426 -1,024 -1,084 -2,938 -4,713 -6,242 -7,128 -38.72%
NP 45,476 49,522 84,292 23,768 14,952 18,814 20,728 69.08%
-
NP to SH 45,332 49,578 84,352 24,278 15,069 18,948 20,896 67.82%
-
Tax Rate 7.01% 2.03% 1.27% 11.00% 23.97% 24.91% 25.59% -
Total Cost -21,366 -23,632 -52,580 52,597 71,882 79,072 87,860 -
-
Net Worth 184,231 175,214 171,567 150,394 138,027 136,464 134,779 23.23%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 184,231 175,214 171,567 150,394 138,027 136,464 134,779 23.23%
NOSH 650,076 650,629 650,864 650,777 649,540 648,904 652,999 -0.29%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 188.62% 191.28% 265.80% 31.12% 17.22% 19.22% 19.09% -
ROE 24.61% 28.30% 49.17% 16.14% 10.92% 13.88% 15.50% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 3.71 3.98 4.87 11.73 13.37 15.08 16.63 -63.31%
EPS 6.97 7.62 12.96 3.73 2.32 2.92 3.20 68.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2834 0.2693 0.2636 0.2311 0.2125 0.2103 0.2064 23.60%
Adjusted Per Share Value based on latest NOSH - 648,449
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 2.00 2.14 2.63 6.32 7.19 8.10 8.99 -63.38%
EPS 3.75 4.10 6.98 2.01 1.25 1.57 1.73 67.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1451 0.142 0.1245 0.1143 0.113 0.1116 23.21%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.285 0.19 0.16 0.165 0.14 0.16 0.17 -
P/RPS 7.68 4.77 3.28 1.41 1.05 1.06 1.02 285.57%
P/EPS 4.09 2.49 1.23 4.42 6.03 5.48 5.31 -16.01%
EY 24.47 40.11 81.00 22.61 16.57 18.25 18.82 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.71 0.61 0.71 0.66 0.76 0.82 14.94%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 -
Price 0.285 0.255 0.17 0.165 0.14 0.15 0.17 -
P/RPS 7.68 6.41 3.49 1.41 1.05 0.99 1.02 285.57%
P/EPS 4.09 3.35 1.31 4.42 6.03 5.14 5.31 -16.01%
EY 24.47 29.88 76.24 22.61 16.57 19.47 18.82 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.64 0.71 0.66 0.71 0.82 14.94%

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