[ECOFIRS] QoQ TTM Result on 30-Nov-2020 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
22-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- -40.72%
YoY- -63.98%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 29,108 42,568 52,622 91,413 132,059 149,793 187,289 -70.99%
PBT 10,705 12,986 704 13,095 20,227 22,685 34,595 -54.15%
Tax 838 831 -1,465 -4,163 -5,208 -6,340 -10,876 -
NP 11,543 13,817 -761 8,932 15,019 16,345 23,719 -38.04%
-
NP to SH 11,547 13,823 -823 8,870 14,964 16,289 23,276 -37.25%
-
Tax Rate -7.83% -6.40% 208.10% 31.79% 25.75% 27.95% 31.44% -
Total Cost 17,565 28,751 53,383 82,481 117,040 133,448 163,570 -77.31%
-
Net Worth 448,447 365,636 355,127 351,577 349,509 341,849 347,596 18.45%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 448,447 365,636 355,127 351,577 349,509 341,849 347,596 18.45%
NOSH 1,087,625 859,145 836,299 808,605 808,605 808,605 808,605 21.78%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 39.66% 32.46% -1.45% 9.77% 11.37% 10.91% 12.66% -
ROE 2.57% 3.78% -0.23% 2.52% 4.28% 4.76% 6.70% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 2.74 5.16 6.42 11.49 16.60 18.77 23.47 -76.01%
EPS 1.09 1.68 -0.10 1.12 1.88 2.04 2.92 -48.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4216 0.4433 0.4332 0.442 0.4394 0.4283 0.4355 -2.13%
Adjusted Per Share Value based on latest NOSH - 808,605
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 2.41 3.52 4.36 7.57 10.93 12.40 15.51 -70.99%
EPS 0.96 1.14 -0.07 0.73 1.24 1.35 1.93 -37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3713 0.3027 0.294 0.2911 0.2893 0.283 0.2878 18.45%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.38 0.39 0.36 0.405 0.315 0.31 0.385 -
P/RPS 13.89 7.56 5.61 3.52 1.90 1.65 1.64 313.88%
P/EPS 35.00 23.27 -358.59 36.32 16.74 15.19 13.20 91.23%
EY 2.86 4.30 -0.28 2.75 5.97 6.58 7.57 -47.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 0.83 0.92 0.72 0.72 0.88 1.50%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 27/10/21 29/07/21 22/04/21 22/01/21 28/10/20 30/07/20 12/05/20 -
Price 0.395 0.385 0.40 0.37 0.395 0.305 0.34 -
P/RPS 14.43 7.46 6.23 3.22 2.38 1.63 1.45 360.73%
P/EPS 36.39 22.97 -398.43 33.18 21.00 14.94 11.66 113.11%
EY 2.75 4.35 -0.25 3.01 4.76 6.69 8.58 -53.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 0.92 0.84 0.90 0.71 0.78 13.20%

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