[ECOFIRS] QoQ Quarter Result on 31-Oct-2003 [#1]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Oct-2003 [#1]
Profit Trend
QoQ- -81.03%
YoY- -83.33%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 20,039 11,036 5,616 11,176 69,499 74,714 87,308 -62.54%
PBT -173,032 -4,070 -381 2,980 14,469 6,850 4,994 -
Tax 7,509 -436 -85 -1,210 -5,140 -5,585 -8,574 -
NP -165,523 -4,506 -466 1,770 9,329 1,265 -3,580 1191.21%
-
NP to SH -165,523 -4,506 -466 1,770 9,329 1,265 -3,580 1191.21%
-
Tax Rate - - - 40.60% 35.52% 81.53% 171.69% -
Total Cost 185,562 15,542 6,082 9,406 60,170 73,449 90,888 61.00%
-
Net Worth 448,267 538,362 552,303 552,985 552,019 544,311 541,698 -11.86%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 448,267 538,362 552,303 552,985 552,019 544,311 541,698 -11.86%
NOSH 593,653 523,953 465,999 465,789 459,556 451,785 447,499 20.75%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin -826.00% -40.83% -8.30% 15.84% 13.42% 1.69% -4.10% -
ROE -36.93% -0.84% -0.08% 0.32% 1.69% 0.23% -0.66% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 3.38 2.11 1.21 2.40 15.12 16.54 19.51 -68.95%
EPS -27.88 -0.86 -0.10 0.38 2.03 0.28 -0.80 969.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7551 1.0275 1.1852 1.1872 1.2012 1.2048 1.2105 -27.01%
Adjusted Per Share Value based on latest NOSH - 465,789
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 1.66 0.91 0.46 0.93 5.75 6.19 7.23 -62.53%
EPS -13.70 -0.37 -0.04 0.15 0.77 0.10 -0.30 1180.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3711 0.4457 0.4572 0.4578 0.457 0.4506 0.4485 -11.87%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.35 0.37 0.47 0.54 0.49 0.38 0.39 -
P/RPS 10.37 17.57 39.00 22.51 3.24 2.30 2.00 199.87%
P/EPS -1.26 -43.02 -470.00 142.11 24.14 135.71 -48.75 -91.27%
EY -79.66 -2.32 -0.21 0.70 4.14 0.74 -2.05 1049.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.40 0.45 0.41 0.32 0.32 27.39%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/09/04 29/06/04 31/03/04 29/01/04 30/09/03 27/06/03 28/03/03 -
Price 0.32 0.33 0.41 0.47 0.49 0.43 0.36 -
P/RPS 9.48 15.67 34.02 19.59 3.24 2.60 1.85 197.52%
P/EPS -1.15 -38.37 -410.00 123.68 24.14 153.57 -45.00 -91.34%
EY -87.13 -2.61 -0.24 0.81 4.14 0.65 -2.22 1057.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.35 0.40 0.41 0.36 0.30 25.17%

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