[ECM] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -27.7%
YoY- -67.84%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 37,244 165,604 170,485 168,672 183,064 180,545 186,478 -65.86%
PBT 22,960 -33,862 26,952 25,768 35,436 51,615 62,898 -48.95%
Tax -3,912 -8,130 -8,449 -8,318 -11,300 -21,668 -24,424 -70.53%
NP 19,048 -41,992 18,502 17,450 24,136 29,947 38,474 -37.44%
-
NP to SH 19,048 -41,992 18,502 17,450 24,136 29,947 38,474 -37.44%
-
Tax Rate 17.04% - 31.35% 32.28% 31.89% 41.98% 38.83% -
Total Cost 18,196 207,596 151,982 151,222 158,928 150,598 148,004 -75.30%
-
Net Worth 438,955 910,026 1,007,734 1,005,452 1,008,589 1,010,714 819,679 -34.07%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 438,955 910,026 1,007,734 1,005,452 1,008,589 1,010,714 819,679 -34.07%
NOSH 268,222 828,819 826,011 830,952 826,712 821,718 819,679 -52.54%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 51.14% -25.36% 10.85% 10.35% 13.18% 16.59% 20.63% -
ROE 4.34% -4.61% 1.84% 1.74% 2.39% 2.96% 4.69% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 8.48 20.02 20.64 20.30 22.14 21.97 22.75 -48.23%
EPS 4.36 -5.06 2.24 2.10 2.92 3.64 4.69 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.10 1.22 1.21 1.22 1.23 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 840,937
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 7.52 33.44 34.42 34.05 36.96 36.45 37.65 -65.86%
EPS 3.85 -8.48 3.74 3.52 4.87 6.05 7.77 -37.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8863 1.8373 2.0346 2.03 2.0363 2.0406 1.6549 -34.07%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.67 0.87 0.81 0.79 0.71 0.73 0.71 -
P/RPS 7.90 4.35 3.92 3.89 3.21 3.32 3.12 85.87%
P/EPS 15.44 -17.14 36.16 37.62 24.32 20.03 15.13 1.36%
EY 6.48 -5.83 2.77 2.66 4.11 4.99 6.61 -1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.66 0.65 0.58 0.59 0.71 -3.79%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 18/06/13 20/03/13 18/12/12 28/09/12 20/06/12 28/03/12 14/12/11 -
Price 0.825 0.67 0.79 0.80 0.75 0.73 0.73 -
P/RPS 9.72 3.35 3.83 3.94 3.39 3.32 3.21 109.44%
P/EPS 19.01 -13.20 35.27 38.10 25.69 20.03 15.55 14.34%
EY 5.26 -7.58 2.84 2.62 3.89 4.99 6.43 -12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.61 0.65 0.66 0.61 0.59 0.73 8.94%

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