[ECM] QoQ Cumulative 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- 26.25%
YoY- 142.2%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 49,025 20,485 77,981 61,744 41,100 20,165 88,572 -32.65%
PBT 21,170 15,273 54,480 45,755 36,064 13,184 31,645 -23.56%
Tax -929 -609 -1,671 -1,842 -1,281 -631 -7,270 -74.72%
NP 20,241 14,664 52,809 43,913 34,783 12,553 24,375 -11.68%
-
NP to SH 20,241 14,664 52,809 43,913 34,783 12,553 24,375 -11.68%
-
Tax Rate 4.39% 3.99% 3.07% 4.03% 3.55% 4.79% 22.97% -
Total Cost 28,784 5,821 25,172 17,831 6,317 7,612 64,197 -41.50%
-
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 - 8,331 - - - - 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 2.32% 1.88% 6.58% 6.17% 4.96% 1.84% 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 5.91 2.46 10.01 7.93 5.28 2.60 11.48 -35.84%
EPS 2.44 1.76 7.51 5.64 4.47 1.62 3.16 -15.87%
DPS 0.00 1.00 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 9.90 4.14 15.74 12.47 8.30 4.07 17.88 -32.64%
EPS 4.09 2.96 10.66 8.87 7.02 2.53 4.92 -11.61%
DPS 0.00 1.68 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 2.20 6.51 1.70 1.51 2.27 4.23 0.96 74.08%
P/EPS 5.33 9.09 2.51 2.13 2.68 6.79 3.48 32.97%
EY 18.77 11.00 39.89 47.00 37.25 14.73 28.73 -24.76%
DY 0.00 6.25 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 9.31 7.32 1.50 1.77 2.46 4.61 1.31 270.97%
P/EPS 22.54 10.23 2.21 2.48 2.91 7.41 4.75 183.19%
EY 4.44 9.78 45.21 40.29 34.38 13.50 21.07 -64.68%
DY 0.00 5.56 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