[ECOFIRS] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- 23.25%
YoY- -105.87%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 161,005 242,697 286,000 309,020 268,474 223,623 215,317 -17.57%
PBT 23,918 29,293 41,572 25,058 19,069 39,131 26,212 -5.90%
Tax -12,020 -20,509 -23,941 -26,992 -21,589 -18,770 -16,125 -17.74%
NP 11,898 8,784 17,631 -1,934 -2,520 20,361 10,087 11.60%
-
NP to SH 11,898 8,784 17,631 -1,934 -2,520 20,361 10,087 11.60%
-
Tax Rate 50.26% 70.01% 57.59% 107.72% 113.22% 47.97% 61.52% -
Total Cost 149,107 233,913 268,369 310,954 270,994 203,262 205,230 -19.13%
-
Net Worth 552,303 552,985 552,019 544,311 541,698 525,306 513,136 5.01%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 552,303 552,985 552,019 544,311 541,698 525,306 513,136 5.01%
NOSH 465,999 465,789 459,556 451,785 447,499 426,385 417,795 7.52%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.39% 3.62% 6.16% -0.63% -0.94% 9.11% 4.68% -
ROE 2.15% 1.59% 3.19% -0.36% -0.47% 3.88% 1.97% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 34.55 52.10 62.23 68.40 59.99 52.45 51.54 -23.34%
EPS 2.55 1.89 3.84 -0.43 -0.56 4.78 2.41 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1852 1.1872 1.2012 1.2048 1.2105 1.232 1.2282 -2.34%
Adjusted Per Share Value based on latest NOSH - 451,785
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 13.33 20.09 23.68 25.58 22.23 18.51 17.83 -17.58%
EPS 0.98 0.73 1.46 -0.16 -0.21 1.69 0.84 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4572 0.4578 0.457 0.4506 0.4485 0.4349 0.4248 5.00%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 0.47 0.54 0.49 0.38 0.39 0.42 0.50 -
P/RPS 1.36 1.04 0.79 0.56 0.65 0.80 0.97 25.19%
P/EPS 18.41 28.63 12.77 -88.77 -69.26 8.80 20.71 -7.52%
EY 5.43 3.49 7.83 -1.13 -1.44 11.37 4.83 8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.41 0.32 0.32 0.34 0.41 -1.62%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/03/04 29/01/04 30/09/03 27/06/03 28/03/03 30/12/02 27/09/02 -
Price 0.41 0.47 0.49 0.43 0.36 0.37 0.41 -
P/RPS 1.19 0.90 0.79 0.63 0.60 0.71 0.80 30.21%
P/EPS 16.06 24.92 12.77 -100.45 -63.93 7.75 16.98 -3.63%
EY 6.23 4.01 7.83 -1.00 -1.56 12.91 5.89 3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.41 0.36 0.30 0.30 0.33 3.98%

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