[ECM] QoQ Cumulative Quarter Result on 31-Jan-2013 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -402.6%
YoY- -240.22%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 22,207 14,570 9,311 165,604 127,864 84,336 45,766 -38.16%
PBT 14,080 8,984 5,740 -33,862 20,214 12,884 8,859 36.07%
Tax -1,448 -1,276 -978 -8,130 -6,337 -4,159 -2,825 -35.87%
NP 12,632 7,708 4,762 -41,992 13,877 8,725 6,034 63.42%
-
NP to SH 12,632 7,708 4,762 -41,992 13,877 8,725 6,034 63.42%
-
Tax Rate 10.28% 14.20% 17.04% - 31.35% 32.28% 31.89% -
Total Cost 9,575 6,862 4,549 207,596 113,987 75,611 39,732 -61.17%
-
Net Worth 459,361 268,585 438,955 910,026 1,007,734 1,005,452 1,008,589 -40.71%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 459,361 268,585 438,955 910,026 1,007,734 1,005,452 1,008,589 -40.71%
NOSH 323,493 268,222 268,222 828,819 826,011 830,952 826,712 -46.41%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 56.88% 52.90% 51.14% -25.36% 10.85% 10.35% 13.18% -
ROE 2.75% 2.87% 1.08% -4.61% 1.38% 0.87% 0.60% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 6.86 5.42 2.12 20.02 15.48 10.15 5.54 15.26%
EPS 3.60 2.20 1.09 -5.06 1.68 1.05 0.73 188.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.00 1.00 1.10 1.22 1.21 1.22 10.61%
Adjusted Per Share Value based on latest NOSH - 828,819
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 4.48 2.94 1.88 33.44 25.82 17.03 9.24 -38.20%
EPS 2.55 1.56 0.96 -8.48 2.80 1.76 1.22 63.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9275 0.5423 0.8863 1.8373 2.0346 2.03 2.0363 -40.71%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.05 0.825 0.67 0.87 0.81 0.79 0.71 -
P/RPS 15.30 15.21 31.59 4.35 5.23 7.78 12.83 12.41%
P/EPS 26.89 28.75 61.76 -17.14 48.21 75.24 97.28 -57.46%
EY 3.72 3.48 1.62 -5.83 2.07 1.33 1.03 134.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.83 0.67 0.79 0.66 0.65 0.58 17.58%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 22/11/13 19/09/13 18/06/13 20/03/13 18/12/12 28/09/12 20/06/12 -
Price 1.05 0.955 0.825 0.67 0.79 0.80 0.75 -
P/RPS 15.30 17.60 38.89 3.35 5.10 7.88 13.55 8.41%
P/EPS 26.89 33.28 76.05 -13.20 47.02 76.19 102.76 -58.98%
EY 3.72 3.01 1.31 -7.58 2.13 1.31 0.97 144.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 0.83 0.61 0.65 0.66 0.61 13.70%

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