[ECOFIRS] QoQ 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- 609.85%
YoY- 55.03%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
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 5,137 5,017 7,928 11,239 16,183 21,796 27,147 -67.13%
PBT 11,404 3,929 21,344 11,957 2,221 5,564 6,964 39.05%
Tax -2,058 -241 -271 597 -414 -1,339 -1,782 10.10%
NP 9,346 3,688 21,073 12,554 1,807 4,225 5,182 48.32%
-
NP to SH 9,210 3,701 21,088 12,976 1,828 4,250 5,224 46.09%
-
Tax Rate 18.05% 6.13% 1.27% -4.99% 18.64% 24.07% 25.59% -
Total Cost -4,209 1,329 -13,145 -1,315 14,376 17,571 21,965 -
-
Net Worth 183,810 174,856 171,567 149,856 138,732 137,503 134,779 23.04%
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 183,810 174,856 171,567 149,856 138,732 137,503 134,779 23.04%
NOSH 648,591 649,298 650,864 648,449 652,857 653,846 652,999 -0.45%
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 181.93% 73.51% 265.80% 111.70% 11.17% 19.38% 19.09% -
ROE 5.01% 2.12% 12.29% 8.66% 1.32% 3.09% 3.88% -
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 0.79 0.77 1.22 1.73 2.48 3.33 4.16 -67.06%
EPS 1.42 0.57 3.24 2.00 0.28 0.65 0.80 46.75%
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 0.43 0.42 0.66 0.93 1.34 1.80 2.25 -66.92%
EPS 0.76 0.31 1.75 1.07 0.15 0.35 0.43 46.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1448 0.142 0.1241 0.1149 0.1138 0.1116 23.04%
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 35.98 24.59 13.14 9.52 5.65 4.80 4.09 327.84%
P/EPS 20.07 33.33 4.94 8.25 50.00 24.62 21.25 -3.74%
EY 4.98 3.00 20.25 12.13 2.00 4.06 4.71 3.79%
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 35.98 33.00 13.96 9.52 5.65 4.50 4.09 327.84%
P/EPS 20.07 44.74 5.25 8.25 50.00 23.08 21.25 -3.74%
EY 4.98 2.24 19.06 12.13 2.00 4.33 4.71 3.79%
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