[ECM] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -13.34%
YoY- 1281.65%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 75,292 102,184 157,553 178,909 204,498 241,384 144,512 -35.27%
PBT 17,214 49,852 80,689 97,770 112,872 127,748 18,352 -4.18%
Tax -3,086 -4,968 1,744 -2,805 -3,294 -3,704 1,806 -
NP 14,128 44,884 82,433 94,965 109,578 124,044 20,158 -21.11%
-
NP to SH 14,128 44,884 82,433 94,965 109,578 124,044 20,158 -21.11%
-
Tax Rate 17.93% 9.97% -2.16% 2.87% 2.92% 2.90% -9.84% -
Total Cost 61,164 57,300 75,120 83,944 94,920 117,340 124,354 -37.71%
-
Net Worth 922,475 955,862 946,862 919,922 831,533 889,591 810,626 9.00%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 24,917 - - - 7,794 -
Div Payout % - - 30.23% - - - 38.67% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 922,475 955,862 946,862 919,922 831,533 889,591 810,626 9.00%
NOSH 831,058 831,185 830,580 827,863 831,533 831,394 779,448 4.37%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.76% 43.92% 52.32% 53.08% 53.58% 51.39% 13.95% -
ROE 1.53% 4.70% 8.71% 10.32% 13.18% 13.94% 2.49% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 9.06 12.29 18.97 21.61 24.59 29.03 18.54 -37.98%
EPS 1.70 5.40 9.92 11.43 13.18 14.92 2.59 -24.49%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 1.11 1.15 1.14 1.1112 1.00 1.07 1.04 4.44%
Adjusted Per Share Value based on latest NOSH - 831,055
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 15.20 20.63 31.81 36.12 41.29 48.74 29.18 -35.28%
EPS 2.85 9.06 16.64 19.17 22.12 25.04 4.07 -21.16%
DPS 0.00 0.00 5.03 0.00 0.00 0.00 1.57 -
NAPS 1.8625 1.9299 1.9117 1.8573 1.6789 1.7961 1.6367 9.00%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.50 0.62 0.73 0.83 1.00 1.01 0.65 -
P/RPS 5.52 5.04 3.85 3.84 4.07 3.48 3.51 35.27%
P/EPS 29.41 11.48 7.36 7.24 7.59 6.77 25.13 11.06%
EY 3.40 8.71 13.60 13.82 13.18 14.77 3.98 -9.97%
DY 0.00 0.00 4.11 0.00 0.00 0.00 1.54 -
P/NAPS 0.45 0.54 0.64 0.75 1.00 0.94 0.63 -20.11%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 26/06/08 12/03/08 13/12/07 07/09/07 26/06/07 30/03/07 -
Price 0.42 0.46 0.60 0.78 0.84 1.08 0.77 -
P/RPS 4.64 3.74 3.16 3.61 3.42 3.72 4.15 7.73%
P/EPS 24.71 8.52 6.05 6.80 6.37 7.24 29.77 -11.68%
EY 4.05 11.74 16.54 14.71 15.69 13.81 3.36 13.27%
DY 0.00 0.00 5.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.38 0.40 0.53 0.70 0.84 1.01 0.74 -35.89%

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