[ECOFIRS] QoQ TTM Result on 28-Feb-2013 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 13.9%
YoY- 121.06%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 40,367 57,146 76,365 137,906 159,450 172,706 160,483 -60.11%
PBT 39,451 41,086 26,706 23,402 23,075 19,718 15,410 87.03%
Tax -329 -1,427 -2,938 -4,523 -6,578 -6,352 -5,203 -84.10%
NP 39,122 39,659 23,768 18,879 16,497 13,366 10,207 144.71%
-
NP to SH 39,593 40,142 24,278 19,672 17,271 14,119 10,920 135.82%
-
Tax Rate 0.83% 3.47% 11.00% 19.33% 28.51% 32.21% 33.76% -
Total Cost 1,245 17,487 52,597 119,027 142,953 159,340 150,276 -95.89%
-
Net Worth 174,856 171,567 149,856 138,732 137,503 134,779 130,004 21.82%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 174,856 171,567 149,856 138,732 137,503 134,779 130,004 21.82%
NOSH 649,298 650,864 648,449 652,857 653,846 652,999 650,347 -0.10%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 96.92% 69.40% 31.12% 13.69% 10.35% 7.74% 6.36% -
ROE 22.64% 23.40% 16.20% 14.18% 12.56% 10.48% 8.40% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 6.22 8.78 11.78 21.12 24.39 26.45 24.68 -60.06%
EPS 6.10 6.17 3.74 3.01 2.64 2.16 1.68 136.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2636 0.2311 0.2125 0.2103 0.2064 0.1999 21.95%
Adjusted Per Share Value based on latest NOSH - 652,857
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 3.34 4.73 6.32 11.42 13.20 14.30 13.29 -60.14%
EPS 3.28 3.32 2.01 1.63 1.43 1.17 0.90 136.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1448 0.142 0.1241 0.1149 0.1138 0.1116 0.1076 21.86%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.19 0.16 0.165 0.14 0.16 0.17 0.17 -
P/RPS 3.06 1.82 1.40 0.66 0.66 0.64 0.69 169.68%
P/EPS 3.12 2.59 4.41 4.65 6.06 7.86 10.12 -54.33%
EY 32.09 38.55 22.69 21.52 16.51 12.72 9.88 119.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.71 0.66 0.76 0.82 0.85 -11.29%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 28/01/14 25/10/13 30/07/13 29/04/13 31/01/13 24/10/12 31/07/12 -
Price 0.255 0.17 0.165 0.14 0.15 0.17 0.17 -
P/RPS 4.10 1.94 1.40 0.66 0.62 0.64 0.69 227.70%
P/EPS 4.18 2.76 4.41 4.65 5.68 7.86 10.12 -44.50%
EY 23.91 36.28 22.69 21.52 17.61 12.72 9.88 80.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.64 0.71 0.66 0.71 0.82 0.85 7.68%

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