[ECOFIRS] QoQ TTM Result on 29-Feb-2012 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -48.94%
YoY- 145.74%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 159,450 172,706 160,483 99,774 64,924 33,873 24,976 242.97%
PBT 23,075 19,718 15,410 13,902 19,923 14,267 9,451 81.02%
Tax -6,578 -6,352 -5,203 -5,165 -2,700 -1,590 -959 259.74%
NP 16,497 13,366 10,207 8,737 17,223 12,677 8,492 55.50%
-
NP to SH 17,271 14,119 10,920 8,899 17,428 12,908 8,759 57.05%
-
Tax Rate 28.51% 32.21% 33.76% 37.15% 13.55% 11.14% 10.15% -
Total Cost 142,953 159,340 150,276 91,037 47,701 21,196 16,484 320.44%
-
Net Worth 137,503 134,779 130,004 122,749 121,232 119,932 76,631 47.50%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 137,503 134,779 130,004 122,749 121,232 119,932 76,631 47.50%
NOSH 653,846 652,999 650,347 636,666 645,882 653,225 419,900 34.23%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 10.35% 7.74% 6.36% 8.76% 26.53% 37.43% 34.00% -
ROE 12.56% 10.48% 8.40% 7.25% 14.38% 10.76% 11.43% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 24.39 26.45 24.68 15.67 10.05 5.19 5.95 155.47%
EPS 2.64 2.16 1.68 1.40 2.70 1.98 2.09 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2103 0.2064 0.1999 0.1928 0.1877 0.1836 0.1825 9.88%
Adjusted Per Share Value based on latest NOSH - 636,666
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 13.20 14.30 13.29 8.26 5.37 2.80 2.07 242.71%
EPS 1.43 1.17 0.90 0.74 1.44 1.07 0.73 56.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1116 0.1076 0.1016 0.1004 0.0993 0.0634 47.53%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.17 0.23 0.19 0.14 0.17 -
P/RPS 0.66 0.64 0.69 1.47 1.89 2.70 2.86 -62.27%
P/EPS 6.06 7.86 10.12 16.46 7.04 7.08 8.15 -17.88%
EY 16.51 12.72 9.88 6.08 14.20 14.11 12.27 21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.85 1.19 1.01 0.76 0.93 -12.55%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 24/10/12 31/07/12 26/04/12 20/01/12 25/10/11 08/08/11 -
Price 0.15 0.17 0.17 0.21 0.20 0.14 0.14 -
P/RPS 0.62 0.64 0.69 1.34 1.99 2.70 2.35 -58.76%
P/EPS 5.68 7.86 10.12 15.02 7.41 7.08 6.71 -10.48%
EY 17.61 12.72 9.88 6.66 13.49 14.11 14.90 11.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.85 1.09 1.07 0.76 0.77 -5.25%

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