[ECM] QoQ Annualized Quarter Result on 31-Oct-2014 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 274.66%
YoY- 106.56%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 55,488 21,296 48,627 48,998 23,334 24,112 28,006 57.94%
PBT 33,014 7,364 29,679 36,580 10,992 11,664 14,787 71.07%
Tax -1,898 -1,364 -1,449 -1,789 -1,706 -1,432 -2,500 -16.82%
NP 31,116 6,000 28,230 34,790 9,286 10,232 12,287 86.10%
-
NP to SH 31,116 6,000 28,230 34,790 9,286 10,232 12,287 86.10%
-
Tax Rate 5.75% 18.52% 4.88% 4.89% 15.52% 12.28% 16.91% -
Total Cost 24,372 15,296 20,397 14,208 14,048 13,880 15,719 34.06%
-
Net Worth 416,303 431,250 448,137 455,890 461,616 417,357 439,484 -3.55%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 416,303 431,250 448,137 455,890 461,616 417,357 439,484 -3.55%
NOSH 266,861 267,857 268,345 268,170 268,381 269,263 309,496 -9.43%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 56.08% 28.17% 58.05% 71.00% 39.80% 42.44% 43.87% -
ROE 7.47% 1.39% 6.30% 7.63% 2.01% 2.45% 2.80% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 20.79 7.95 18.12 18.27 8.69 8.95 9.05 74.36%
EPS 11.66 2.24 10.52 12.97 3.46 3.80 3.97 105.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.61 1.67 1.70 1.72 1.55 1.42 6.48%
Adjusted Per Share Value based on latest NOSH - 268,125
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 11.20 4.30 9.82 9.89 4.71 4.87 5.65 58.00%
EPS 6.28 1.21 5.70 7.02 1.87 2.07 2.48 86.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8405 0.8707 0.9048 0.9204 0.932 0.8426 0.8873 -3.55%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.37 1.01 0.99 1.01 1.03 0.99 1.01 -
P/RPS 6.59 12.70 5.46 5.53 11.85 11.06 11.16 -29.68%
P/EPS 11.75 45.09 9.41 7.79 29.77 26.05 25.44 -40.33%
EY 8.51 2.22 10.63 12.84 3.36 3.84 3.93 67.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.59 0.59 0.60 0.64 0.71 15.43%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 20/08/15 18/06/15 19/03/15 16/12/14 18/09/14 10/06/14 20/03/14 -
Price 1.25 1.35 1.02 0.90 1.03 1.01 1.03 -
P/RPS 6.01 16.98 5.63 4.93 11.85 11.28 11.38 -34.74%
P/EPS 10.72 60.27 9.70 6.94 29.77 26.58 25.94 -44.60%
EY 9.33 1.66 10.31 14.41 3.36 3.76 3.85 80.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.61 0.53 0.60 0.65 0.73 6.31%

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