[ECM] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 11.07%
YoY- 16.82%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 144,512 105,862 98,050 81,940 77,981 82,325 82,200 45.51%
PBT 18,352 8,542 42,340 61,092 54,480 61,006 72,128 -59.74%
Tax 1,806 -1,669 -1,858 -2,436 -1,671 -2,456 -2,562 -
NP 20,158 6,873 40,482 58,656 52,809 58,550 69,566 -56.11%
-
NP to SH 20,158 6,873 40,482 58,656 52,809 58,550 69,566 -56.11%
-
Tax Rate -9.84% 19.54% 4.39% 3.99% 3.07% 4.03% 3.55% -
Total Cost 124,354 98,989 57,568 23,284 25,172 23,774 12,634 357.37%
-
Net Worth 810,626 632,101 871,026 780,358 802,069 711,328 701,807 10.05%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 7,794 - - 33,327 - - - -
Div Payout % 38.67% - - 56.82% - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 810,626 632,101 871,026 780,358 802,069 711,328 701,807 10.05%
NOSH 779,448 613,690 829,549 833,181 778,708 778,599 778,143 0.11%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 13.95% 6.49% 41.29% 71.58% 67.72% 71.12% 84.63% -
ROE 2.49% 1.09% 4.65% 7.52% 6.58% 8.23% 9.91% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 18.54 17.25 11.82 9.83 10.01 10.57 10.56 45.38%
EPS 2.59 1.12 4.88 7.04 7.51 7.52 8.94 -56.11%
DPS 1.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.05 0.9366 1.03 0.9136 0.9019 9.93%
Adjusted Per Share Value based on latest NOSH - 833,181
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 29.18 21.37 19.80 16.54 15.74 16.62 16.60 45.50%
EPS 4.07 1.39 8.17 11.84 10.66 11.82 14.05 -56.12%
DPS 1.57 0.00 0.00 6.73 0.00 0.00 0.00 -
NAPS 1.6367 1.2762 1.7586 1.5755 1.6194 1.4362 1.417 10.05%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 0.65 0.61 0.13 0.16 0.17 0.12 0.12 -
P/RPS 3.51 3.54 1.10 1.63 1.70 1.13 1.14 111.20%
P/EPS 25.13 54.46 2.66 2.27 2.51 1.60 1.34 602.11%
EY 3.98 1.84 37.54 44.00 39.89 62.67 74.50 -85.73%
DY 1.54 0.00 0.00 25.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.12 0.17 0.17 0.13 0.13 185.55%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 12/12/06 27/09/06 14/06/06 22/03/06 13/12/05 22/09/05 -
Price 0.77 0.61 0.55 0.18 0.15 0.14 0.13 -
P/RPS 4.15 3.54 4.65 1.83 1.50 1.32 1.23 124.45%
P/EPS 29.77 54.46 11.27 2.56 2.21 1.86 1.45 645.67%
EY 3.36 1.84 8.87 39.11 45.21 53.71 68.77 -86.56%
DY 1.30 0.00 0.00 22.22 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.52 0.19 0.15 0.15 0.14 202.51%

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