[ECOFIRS] YoY Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[ECOFIRS] ECOFIRST CONSOLIDATED BHD
Announcement Date
21-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 501.5%
YoY- 1525.98%
Quarter Report
Latest QR
Upcoming QR
ECOFIRS's Result
ECOFIRS's Financial Summary
View:
Show?
Cumulative Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 102,004 85,219 29,606 46,963 10,483 12,945 48,943 13.01%
PBT 11,268 33,276 9,582 16,336 848 25,273 12,528 -1.75%
Tax -2,521 -2,192 -2,475 -2,320 0 -512 -3,121 -3.49%
NP 8,747 31,084 7,107 14,016 848 24,761 9,407 -1.20%
-
NP to SH 8,758 31,119 6,559 14,081 866 24,789 9,474 -1.30%
-
Tax Rate 22.37% 6.59% 25.83% 14.20% 0.00% 2.03% 24.91% -
Total Cost 93,257 54,135 22,499 32,947 9,635 -11,816 39,536 15.36%
-
Net Worth 320,702 286,568 245,848 219,532 183,591 175,214 136,464 15.29%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 320,702 286,568 245,848 219,532 183,591 175,214 136,464 15.29%
NOSH 803,162 803,162 803,162 729,585 666,153 650,629 648,904 3.61%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.58% 36.48% 24.01% 29.84% 8.09% 191.28% 19.22% -
ROE 2.73% 10.86% 2.67% 6.41% 0.47% 14.15% 6.94% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 12.70 10.61 3.69 6.44 1.57 1.99 7.54 9.07%
EPS 1.09 3.87 0.82 1.93 0.13 3.81 1.46 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3993 0.3568 0.3061 0.3009 0.2756 0.2693 0.2103 11.27%
Adjusted Per Share Value based on latest NOSH - 729,192
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 8.44 7.05 2.45 3.89 0.87 1.07 4.05 13.01%
EPS 0.73 2.58 0.54 1.17 0.07 2.05 0.78 -1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.2372 0.2035 0.1817 0.152 0.1451 0.113 15.29%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.295 0.31 0.26 0.255 0.325 0.19 0.16 -
P/RPS 2.32 2.92 7.05 3.96 20.65 9.55 2.12 1.51%
P/EPS 27.05 8.00 31.84 13.21 250.00 4.99 10.96 16.24%
EY 3.70 12.50 3.14 7.57 0.40 20.05 9.13 -13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.85 0.85 1.18 0.71 0.76 -0.44%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 25/01/19 30/01/18 23/01/17 21/01/16 27/01/15 28/01/14 31/01/13 -
Price 0.295 0.29 0.27 0.245 0.31 0.255 0.15 -
P/RPS 2.32 2.73 7.32 3.81 19.70 12.82 1.99 2.58%
P/EPS 27.05 7.48 33.06 12.69 238.46 6.69 10.27 17.50%
EY 3.70 13.36 3.02 7.88 0.42 14.94 9.73 -14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.88 0.81 1.12 0.95 0.71 0.69%

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