[ECOFIRS] YoY Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 19,007 5,069 3,673 7,838 48,484 57,286 40,434 -11.82% YoY % 274.97% 38.01% -53.14% -83.83% -15.37% 41.68% - Horiz. % 47.01% 12.54% 9.08% 19.38% 119.91% 141.68% 100.00%
PBT -20,104 -4,666 -2,054 2,170 9,302 5,203 28,430 - YoY % -330.86% -127.17% -194.65% -76.67% 78.78% -81.70% - Horiz. % -70.71% -16.41% -7.22% 7.63% 32.72% 18.30% 100.00%
Tax -63 0 -2 -138 -1,183 -1,144 -933 -36.17% YoY % 0.00% 0.00% 98.55% 88.33% -3.41% -22.62% - Horiz. % 6.75% -0.00% 0.21% 14.79% 126.80% 122.62% 100.00%
NP -20,167 -4,666 -2,056 2,032 8,119 4,059 27,497 - YoY % -332.21% -126.95% -201.18% -74.97% 100.02% -85.24% - Horiz. % -73.34% -16.97% -7.48% 7.39% 29.53% 14.76% 100.00%
NP to SH -20,012 -4,096 -1,885 2,028 8,122 4,064 27,518 - YoY % -388.57% -117.29% -192.95% -75.03% 99.85% -85.23% - Horiz. % -72.72% -14.88% -6.85% 7.37% 29.52% 14.77% 100.00%
Tax Rate - % - % - % 6.36 % 12.72 % 21.99 % 3.28 % - YoY % 0.00% 0.00% 0.00% -50.00% -42.16% 570.43% - Horiz. % 0.00% 0.00% 0.00% 193.90% 387.80% 670.43% 100.00%
Total Cost 39,174 9,735 5,729 5,806 40,365 53,227 12,937 20.27% YoY % 302.40% 69.92% -1.33% -85.62% -24.16% 311.43% - Horiz. % 302.81% 75.25% 44.28% 44.88% 312.01% 411.43% 100.00%
Net Worth 485,763 472,281 453,079 351,577 342,408 320,702 286,568 9.19% YoY % 2.85% 4.24% 28.87% 2.68% 6.77% 11.91% - Horiz. % 169.51% 164.81% 158.11% 122.69% 119.49% 111.91% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 485,763 472,281 453,079 351,577 342,408 320,702 286,568 9.19% YoY % 2.85% 4.24% 28.87% 2.68% 6.77% 11.91% - Horiz. % 169.51% 164.81% 158.11% 122.69% 119.49% 111.91% 100.00%
NOSH 1,207,167 1,168,725 1,083,663 795,424 798,155 803,162 803,162 7.02% YoY % 3.29% 7.85% 36.24% -0.34% -0.62% 0.00% - Horiz. % 150.30% 145.52% 134.92% 99.04% 99.38% 100.00% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin -106.10 % -92.05 % -55.98 % 25.92 % 16.75 % 7.09 % 68.00 % - YoY % -15.26% -64.43% -315.97% 54.75% 136.25% -89.57% - Horiz. % -156.03% -135.37% -82.32% 38.12% 24.63% 10.43% 100.00%
ROE -4.12 % -0.87 % -0.42 % 0.58 % 2.37 % 1.27 % 9.60 % - YoY % -373.56% -107.14% -172.41% -75.53% 86.61% -86.77% - Horiz. % -42.92% -9.06% -4.37% 6.04% 24.69% 13.23% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 1.57 0.43 0.34 0.99 6.07 7.13 5.03 -17.63% YoY % 265.12% 26.47% -65.66% -83.69% -14.87% 41.75% - Horiz. % 31.21% 8.55% 6.76% 19.68% 120.68% 141.75% 100.00%
EPS -1.66 -0.35 -0.17 0.25 1.02 0.51 3.43 - YoY % -374.29% -105.88% -168.00% -75.49% 100.00% -85.13% - Horiz. % -48.40% -10.20% -4.96% 7.29% 29.74% 14.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4024 0.4041 0.4181 0.4420 0.4290 0.3993 0.3568 2.02% YoY % -0.42% -3.35% -5.41% 3.03% 7.44% 11.91% - Horiz. % 112.78% 113.26% 117.18% 123.88% 120.24% 111.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,207,925 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 1.57 0.42 0.30 0.65 4.01 4.74 3.35 -11.86% YoY % 273.81% 40.00% -53.85% -83.79% -15.40% 41.49% - Horiz. % 46.87% 12.54% 8.96% 19.40% 119.70% 141.49% 100.00%
EPS -1.66 -0.34 -0.16 0.17 0.67 0.34 2.28 - YoY % -388.24% -112.50% -194.12% -74.63% 97.06% -85.09% - Horiz. % -72.81% -14.91% -7.02% 7.46% 29.39% 14.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4021 0.3910 0.3751 0.2911 0.2835 0.2655 0.2372 9.19% YoY % 2.84% 4.24% 28.86% 2.68% 6.78% 11.93% - Horiz. % 169.52% 164.84% 158.14% 122.72% 119.52% 111.93% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.3550 0.3450 0.3900 0.4050 0.3550 0.2950 0.3100 -
P/RPS 22.55 79.54 115.06 41.10 5.84 4.14 6.16 24.13% YoY % -71.65% -30.87% 179.95% 603.77% 41.06% -32.79% - Horiz. % 366.07% 1,291.23% 1,867.86% 667.21% 94.81% 67.21% 100.00%
P/EPS -21.41 -98.44 -224.21 158.85 34.89 58.30 9.05 - YoY % 78.25% 56.09% -241.15% 355.29% -40.15% 544.20% - Horiz. % -236.57% -1,087.73% -2,477.46% 1,755.25% 385.52% 644.20% 100.00%
EY -4.67 -1.02 -0.45 0.63 2.87 1.72 11.05 - YoY % -357.84% -126.67% -171.43% -78.05% 66.86% -84.43% - Horiz. % -42.26% -9.23% -4.07% 5.70% 25.97% 15.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.88 0.85 0.93 0.92 0.83 0.74 0.87 0.19% YoY % 3.53% -8.60% 1.09% 10.84% 12.16% -14.94% - Horiz. % 101.15% 97.70% 106.90% 105.75% 95.40% 85.06% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 29/01/24 27/01/23 24/01/22 22/01/21 22/01/20 25/01/19 30/01/18 -
Price 0.3300 0.3450 0.5600 0.3700 0.3550 0.2950 0.2900 -
P/RPS 20.96 79.54 165.22 37.55 5.84 4.14 5.76 24.01% YoY % -73.65% -51.86% 340.00% 542.98% 41.06% -28.13% - Horiz. % 363.89% 1,380.90% 2,868.40% 651.91% 101.39% 71.87% 100.00%
P/EPS -19.91 -98.44 -321.94 145.12 34.89 58.30 8.46 - YoY % 79.77% 69.42% -321.84% 315.94% -40.15% 589.13% - Horiz. % -235.34% -1,163.59% -3,805.44% 1,715.37% 412.41% 689.13% 100.00%
EY -5.02 -1.02 -0.31 0.69 2.87 1.72 11.81 - YoY % -392.16% -229.03% -144.93% -75.96% 66.86% -85.44% - Horiz. % -42.51% -8.64% -2.62% 5.84% 24.30% 14.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.82 0.85 1.34 0.84 0.83 0.74 0.81 0.20% YoY % -3.53% -36.57% 59.52% 1.20% 12.16% -8.64% - Horiz. % 101.23% 104.94% 165.43% 103.70% 102.47% 91.36% 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
Q2 30 Nov 2022.pdf 
