[ECOFIRS] QoQ Annualized Quarter Result on 31-May-2015 [#4]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 216.93%
YoY- -79.85%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 103,234 93,926 93,336 81,201 52,184 20,966 20,528 193.81%
PBT 26,373 32,672 13,692 8,064 1,866 1,696 2,908 335.47%
Tax -5,714 -4,640 -4,448 -2,023 0 0 0 -
NP 20,658 28,032 9,244 6,041 1,866 1,696 2,908 269.98%
-
NP to SH 20,789 28,162 9,364 6,123 1,932 1,732 2,864 275.34%
-
Tax Rate 21.67% 14.20% 32.49% 25.09% 0.00% 0.00% 0.00% -
Total Cost 82,576 65,894 84,092 75,160 50,317 19,270 17,620 180.31%
-
Net Worth 220,765 219,532 208,348 198,549 190,647 183,591 181,278 14.05%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 220,765 219,532 208,348 198,549 190,647 183,591 181,278 14.05%
NOSH 728,598 729,585 731,562 704,827 689,999 666,153 650,909 7.81%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 20.01% 29.84% 9.90% 7.44% 3.58% 8.09% 14.17% -
ROE 9.42% 12.83% 4.49% 3.08% 1.01% 0.94% 1.58% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 14.17 12.87 12.76 11.52 7.56 3.15 3.15 172.75%
EPS 2.85 3.86 1.28 0.87 0.28 0.26 0.44 247.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.303 0.3009 0.2848 0.2817 0.2763 0.2756 0.2785 5.78%
Adjusted Per Share Value based on latest NOSH - 731,718
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 8.55 7.78 7.73 6.72 4.32 1.74 1.70 193.83%
EPS 1.72 2.33 0.78 0.51 0.16 0.14 0.24 272.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1817 0.1725 0.1644 0.1578 0.152 0.1501 14.05%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.23 0.255 0.27 0.315 0.36 0.325 0.39 -
P/RPS 1.62 1.98 2.12 2.73 4.76 10.33 12.37 -74.24%
P/EPS 8.06 6.61 21.09 36.26 128.57 125.00 88.64 -79.80%
EY 12.41 15.14 4.74 2.76 0.78 0.80 1.13 394.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.95 1.12 1.30 1.18 1.40 -33.47%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 21/01/16 30/10/15 28/07/15 28/04/15 27/01/15 30/10/14 -
Price 0.26 0.245 0.28 0.28 0.345 0.31 0.325 -
P/RPS 1.83 1.90 2.19 2.43 4.56 9.85 10.31 -68.44%
P/EPS 9.11 6.35 21.88 32.23 123.21 119.23 73.86 -75.25%
EY 10.97 15.76 4.57 3.10 0.81 0.84 1.35 304.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.98 0.99 1.25 1.12 1.17 -18.56%

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