[ECOFIRS] YoY Cumulative Quarter Result on 30-Nov-2011 [#2]

Announcement Date
20-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 54.22%
YoY- 156.31%
Quarter Report
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 10,483 12,945 48,943 49,976 10,028 13,051 22,302 -11.81%
PBT 848 25,273 12,528 4,863 -5,609 -7,221 -7,663 -
Tax 0 -512 -3,121 -1,746 -5 -12 -40 -
NP 848 24,761 9,407 3,117 -5,614 -7,233 -7,703 -
-
NP to SH 866 24,789 9,474 3,123 -5,546 -7,190 -7,648 -
-
Tax Rate 0.00% 2.03% 24.91% 35.90% - - - -
Total Cost 9,635 -11,816 39,536 46,859 15,642 20,284 30,005 -17.24%
-
Net Worth 183,591 175,214 136,464 122,122 104,460 135,508 225,162 -3.34%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 183,591 175,214 136,464 122,122 104,460 135,508 225,162 -3.34%
NOSH 666,153 650,629 648,904 650,625 652,470 647,747 648,135 0.45%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 8.09% 191.28% 19.22% 6.24% -55.98% -55.42% -34.54% -
ROE 0.47% 14.15% 6.94% 2.56% -5.31% -5.31% -3.40% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 1.57 1.99 7.54 7.68 1.54 2.01 3.44 -12.24%
EPS 0.13 3.81 1.46 0.48 -0.85 -1.11 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.2693 0.2103 0.1877 0.1601 0.2092 0.3474 -3.78%
Adjusted Per Share Value based on latest NOSH - 645,882
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 0.87 1.07 4.05 4.14 0.83 1.08 1.85 -11.81%
EPS 0.07 2.05 0.78 0.26 -0.46 -0.60 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1451 0.113 0.1011 0.0865 0.1122 0.1864 -3.34%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.325 0.19 0.16 0.19 0.14 0.09 0.12 -
P/RPS 20.65 9.55 2.12 2.47 9.11 4.47 3.49 34.46%
P/EPS 250.00 4.99 10.96 39.58 -16.47 -8.11 -10.17 -
EY 0.40 20.05 9.13 2.53 -6.07 -12.33 -9.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.71 0.76 1.01 0.87 0.43 0.35 22.44%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 27/01/15 28/01/14 31/01/13 20/01/12 26/01/11 28/01/10 21/01/09 -
Price 0.31 0.255 0.15 0.20 0.18 0.09 0.14 -
P/RPS 19.70 12.82 1.99 2.60 11.71 4.47 4.07 30.04%
P/EPS 238.46 6.69 10.27 41.67 -21.18 -8.11 -11.86 -
EY 0.42 14.94 9.73 2.40 -4.72 -12.33 -8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.95 0.71 1.07 1.12 0.43 0.40 18.71%

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