[ECM] QoQ Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -15.83%
YoY- 142.2%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 98,050 81,940 77,981 82,325 82,200 80,660 88,572 7.03%
PBT 42,340 61,092 54,480 61,006 72,128 52,736 31,645 21.48%
Tax -1,858 -2,436 -1,671 -2,456 -2,562 -2,524 -7,270 -59.82%
NP 40,482 58,656 52,809 58,550 69,566 50,212 24,375 40.37%
-
NP to SH 40,482 58,656 52,809 58,550 69,566 50,212 24,375 40.37%
-
Tax Rate 4.39% 3.99% 3.07% 4.03% 3.55% 4.79% 22.97% -
Total Cost 57,568 23,284 25,172 23,774 12,634 30,448 64,197 -7.02%
-
Net Worth 871,026 780,358 802,069 711,328 701,807 682,356 673,013 18.81%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 33,327 - - - - 7,712 -
Div Payout % - 56.82% - - - - 31.64% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 871,026 780,358 802,069 711,328 701,807 682,356 673,013 18.81%
NOSH 829,549 833,181 778,708 778,599 778,143 774,876 771,273 4.98%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 41.29% 71.58% 67.72% 71.12% 84.63% 62.25% 27.52% -
ROE 4.65% 7.52% 6.58% 8.23% 9.91% 7.36% 3.62% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 11.82 9.83 10.01 10.57 10.56 10.41 11.48 1.97%
EPS 4.88 7.04 7.51 7.52 8.94 6.48 3.16 33.71%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.05 0.9366 1.03 0.9136 0.9019 0.8806 0.8726 13.16%
Adjusted Per Share Value based on latest NOSH - 780,256
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.80 16.54 15.74 16.62 16.60 16.29 17.88 7.05%
EPS 8.17 11.84 10.66 11.82 14.05 10.14 4.92 40.35%
DPS 0.00 6.73 0.00 0.00 0.00 0.00 1.56 -
NAPS 1.7586 1.5755 1.6194 1.4362 1.417 1.3777 1.3588 18.81%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.13 0.16 0.17 0.12 0.12 0.11 0.11 -
P/RPS 1.10 1.63 1.70 1.13 1.14 1.06 0.96 9.52%
P/EPS 2.66 2.27 2.51 1.60 1.34 1.70 3.48 -16.44%
EY 37.54 44.00 39.89 62.67 74.50 58.91 28.73 19.57%
DY 0.00 25.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.12 0.17 0.17 0.13 0.13 0.12 0.13 -5.21%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 14/06/06 22/03/06 13/12/05 22/09/05 27/06/05 23/03/05 -
Price 0.55 0.18 0.15 0.14 0.13 0.12 0.15 -
P/RPS 4.65 1.83 1.50 1.32 1.23 1.15 1.31 133.23%
P/EPS 11.27 2.56 2.21 1.86 1.45 1.85 4.75 78.17%
EY 8.87 39.11 45.21 53.71 68.77 54.00 21.07 -43.91%
DY 0.00 22.22 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.52 0.19 0.15 0.15 0.14 0.14 0.17 111.15%

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