[ECOFIRS] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -18.64%
YoY- 287.07%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 7,928 11,239 16,183 21,796 27,147 72,780 37,727 -64.55%
PBT 21,344 11,957 2,221 5,564 6,964 8,653 1,894 400.43%
Tax -271 597 -414 -1,339 -1,782 -988 -2,469 -76.98%
NP 21,073 12,554 1,807 4,225 5,182 7,665 -575 -
-
NP to SH 21,088 12,976 1,828 4,250 5,224 8,370 -573 -
-
Tax Rate 1.27% -4.99% 18.64% 24.07% 25.59% 11.42% 130.36% -
Total Cost -13,145 -1,315 14,376 17,571 21,965 65,115 38,302 -
-
Net Worth 171,567 149,856 138,732 137,503 134,779 130,004 122,749 24.93%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 171,567 149,856 138,732 137,503 134,779 130,004 122,749 24.93%
NOSH 650,864 648,449 652,857 653,846 652,999 650,347 636,666 1.47%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 265.80% 111.70% 11.17% 19.38% 19.09% 10.53% -1.52% -
ROE 12.29% 8.66% 1.32% 3.09% 3.88% 6.44% -0.47% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 1.22 1.73 2.48 3.33 4.16 11.19 5.93 -65.04%
EPS 3.24 2.00 0.28 0.65 0.80 1.29 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2636 0.2311 0.2125 0.2103 0.2064 0.1999 0.1928 23.11%
Adjusted Per Share Value based on latest NOSH - 653,846
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.66 0.93 1.34 1.80 2.25 6.03 3.12 -64.39%
EPS 1.75 1.07 0.15 0.35 0.43 0.69 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.1241 0.1149 0.1138 0.1116 0.1076 0.1016 24.92%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.16 0.165 0.14 0.16 0.17 0.17 0.23 -
P/RPS 13.14 9.52 5.65 4.80 4.09 1.52 3.88 125.01%
P/EPS 4.94 8.25 50.00 24.62 21.25 13.21 -255.56 -
EY 20.25 12.13 2.00 4.06 4.71 7.57 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.66 0.76 0.82 0.85 1.19 -35.87%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 26/04/12 -
Price 0.17 0.165 0.14 0.15 0.17 0.17 0.21 -
P/RPS 13.96 9.52 5.65 4.50 4.09 1.52 3.54 148.98%
P/EPS 5.25 8.25 50.00 23.08 21.25 13.21 -233.33 -
EY 19.06 12.13 2.00 4.33 4.71 7.57 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.66 0.71 0.82 0.85 1.09 -29.81%

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