[ECOFIRS] QoQ Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 4,330 5,069 4,226 7,850 9,795 3,673 2,717 36.55% QoQ % -14.58% 19.95% -46.17% -19.86% 166.68% 35.19% - Horiz. % 159.37% 186.57% 155.54% 288.92% 360.51% 135.19% 100.00%
PBT 5,034 -4,666 -4,925 -5,748 -2,014 -2,054 -2,102 - QoQ % 207.89% 5.26% 14.32% -185.40% 1.95% 2.28% - Horiz. % -239.49% 221.98% 234.30% 273.45% 95.81% 97.72% 100.00%
Tax -188 0 0 -394 -8 -2 0 - QoQ % 0.00% 0.00% 0.00% -4,825.00% -300.00% 0.00% - Horiz. % 9,400.00% -0.00% -0.00% 19,700.00% 400.00% 100.00% -
NP 4,846 -4,666 -4,925 -6,142 -2,022 -2,056 -2,102 - QoQ % 203.86% 5.26% 19.81% -203.76% 1.65% 2.19% - Horiz. % -230.54% 221.98% 234.30% 292.20% 96.19% 97.81% 100.00%
NP to SH 5,842 -4,096 -4,382 -4,376 -1,585 -1,885 -2,100 - QoQ % 242.63% 6.53% -0.14% -176.09% 15.92% 10.24% - Horiz. % -278.19% 195.05% 208.67% 208.38% 75.48% 89.76% 100.00%
Tax Rate 3.73 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost -516 9,735 9,151 13,992 11,817 5,729 4,819 - QoQ % -105.30% 6.38% -34.60% 18.41% 106.27% 18.88% - Horiz. % -10.71% 202.01% 189.89% 290.35% 245.22% 118.88% 100.00%
Net Worth 478,375 472,281 474,903 460,136 458,694 453,079 448,447 4.41% QoQ % 1.29% -0.55% 3.21% 0.31% 1.24% 1.03% - Horiz. % 106.67% 105.31% 105.90% 102.61% 102.29% 101.03% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 478,375 472,281 474,903 460,136 458,694 453,079 448,447 4.41% QoQ % 1.29% -0.55% 3.21% 0.31% 1.24% 1.03% - Horiz. % 106.67% 105.31% 105.90% 102.61% 102.29% 101.03% 100.00%
NOSH 1,171,053 1,168,725 1,165,122 1,123,655 1,110,104 1,083,663 1,063,679 6.64% QoQ % 0.20% 0.31% 3.69% 1.22% 2.44% 1.88% - Horiz. % 110.09% 109.88% 109.54% 105.64% 104.36% 101.88% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 111.92 % -92.05 % -116.54 % -78.24 % -20.64 % -55.98 % -77.36 % - QoQ % 221.59% 21.01% -48.95% -279.07% 63.13% 27.64% - Horiz. % -144.67% 118.99% 150.65% 101.14% 26.68% 72.36% 100.00%
ROE 1.22 % -0.87 % -0.92 % -0.95 % -0.35 % -0.42 % -0.47 % - QoQ % 240.23% 5.43% 3.16% -171.43% 16.67% 10.64% - Horiz. % -259.57% 185.11% 195.74% 202.13% 74.47% 89.36% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 0.37 0.43 0.36 0.70 0.88 0.34 0.26 26.60% QoQ % -13.95% 19.44% -48.57% -20.45% 158.82% 30.77% - Horiz. % 142.31% 165.38% 138.46% 269.23% 338.46% 130.77% 100.00%
EPS 0.50 -0.35 -0.38 -0.39 -0.14 -0.17 -0.20 - QoQ % 242.86% 7.89% 2.56% -178.57% 17.65% 15.00% - Horiz. % -250.00% 175.00% 190.00% 195.00% 70.00% 85.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4085 0.4041 0.4076 0.4095 0.4132 0.4181 0.4216 -2.09% QoQ % 1.09% -0.86% -0.46% -0.90% -1.17% -0.83% - Horiz. % 96.89% 95.85% 96.68% 97.13% 98.01% 99.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,207,925 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 0.36 0.42 0.35 0.65 0.81 0.30 0.22 38.99% QoQ % -14.29% 20.00% -46.15% -19.75% 170.00% 36.36% - Horiz. % 163.64% 190.91% 159.09% 295.45% 368.18% 136.36% 100.00%
EPS 0.48 -0.34 -0.36 -0.36 -0.13 -0.16 -0.17 - QoQ % 241.18% 5.56% 0.00% -176.92% 18.75% 5.88% - Horiz. % -282.35% 200.00% 211.76% 211.76% 76.47% 94.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3960 0.3910 0.3932 0.3809 0.3797 0.3751 0.3713 4.40% QoQ % 1.28% -0.56% 3.23% 0.32% 1.23% 1.02% - Horiz. % 106.65% 105.31% 105.90% 102.59% 102.26% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.3550 0.3450 0.3750 0.4300 0.4700 0.3900 0.3800 -
P/RPS 96.01 79.54 103.39 61.55 53.27 115.06 148.77 -25.38% QoQ % 20.71% -23.07% 67.98% 15.54% -53.70% -22.66% - Horiz. % 64.54% 53.47% 69.50% 41.37% 35.81% 77.34% 100.00%
P/EPS 71.16 -98.44 -99.71 -110.41 -329.18 -224.21 -192.48 - QoQ % 172.29% 1.27% 9.69% 66.46% -46.82% -16.48% - Horiz. % -36.97% 51.14% 51.80% 57.36% 171.02% 116.48% 100.00%
EY 1.41 -1.02 -1.00 -0.91 -0.30 -0.45 -0.52 - QoQ % 238.24% -2.00% -9.89% -203.33% 33.33% 13.46% - Horiz. % -271.15% 196.15% 192.31% 175.00% 57.69% 86.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.87 0.85 0.92 1.05 1.14 0.93 0.90 -2.24% QoQ % 2.35% -7.61% -12.38% -7.89% 22.58% 3.33% - Horiz. % 96.67% 94.44% 102.22% 116.67% 126.67% 103.33% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/04/23 27/01/23 25/10/22 29/07/22 25/04/22 24/01/22 27/10/21 -
Price 0.3350 0.3450 0.3500 0.3800 0.3900 0.5600 0.3950 -
P/RPS 90.60 79.54 96.50 54.39 44.20 165.22 154.64 -30.05% QoQ % 13.90% -17.58% 77.42% 23.05% -73.25% 6.84% - Horiz. % 58.59% 51.44% 62.40% 35.17% 28.58% 106.84% 100.00%
P/EPS 67.15 -98.44 -93.06 -97.58 -273.15 -321.94 -200.07 - QoQ % 168.21% -5.78% 4.63% 64.28% 15.16% -60.91% - Horiz. % -33.56% 49.20% 46.51% 48.77% 136.53% 160.91% 100.00%
EY 1.49 -1.02 -1.07 -1.02 -0.37 -0.31 -0.50 - QoQ % 246.08% 4.67% -4.90% -175.68% -19.35% 38.00% - Horiz. % -298.00% 204.00% 214.00% 204.00% 74.00% 62.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.82 0.85 0.86 0.93 0.94 1.34 0.94 -8.73% QoQ % -3.53% -1.16% -7.53% -1.06% -29.85% 42.55% - Horiz. % 87.23% 90.43% 91.49% 98.94% 100.00% 142.55% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment