[ECOFIRS] QoQ Cumulative 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- 328.24%
YoY- 24.66%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 65,126 48,943 27,147 160,483 87,703 49,976 14,924 167.28%
PBT 14,749 12,528 6,964 15,410 6,757 4,863 2,656 213.91%
Tax -3,535 -3,121 -1,782 -5,203 -4,215 -1,746 -633 215.09%
NP 11,214 9,407 5,182 10,207 2,542 3,117 2,023 213.54%
-
NP to SH 11,302 9,474 5,224 10,920 2,550 3,123 2,025 214.97%
-
Tax Rate 23.97% 24.91% 25.59% 33.76% 62.38% 35.90% 23.83% -
Total Cost 53,912 39,536 21,965 150,276 85,161 46,859 12,901 159.66%
-
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 8.19% 6.94% 3.88% 8.39% 2.02% 2.56% 1.69% -
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 10.03 7.54 4.16 24.64 13.41 7.68 2.28 168.72%
EPS 1.74 1.46 0.80 1.68 0.39 0.48 0.31 216.16%
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 5.39 4.05 2.25 13.29 7.26 4.14 1.24 166.58%
EPS 0.94 0.78 0.43 0.90 0.21 0.26 0.17 213.01%
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 1.40 2.12 4.09 0.69 1.71 2.47 6.13 -62.67%
P/EPS 8.05 10.96 21.25 10.14 58.97 39.58 45.16 -68.35%
EY 12.43 9.13 4.71 9.86 1.70 2.53 2.21 216.59%
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 1.40 1.99 4.09 0.69 1.57 2.60 6.13 -62.67%
P/EPS 8.05 10.27 21.25 10.14 53.85 41.67 45.16 -68.35%
EY 12.43 9.73 4.71 9.86 1.86 2.40 2.21 216.59%
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