[ECM] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
07-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 36.06%
YoY- 219.84%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 67,857 34,775 133,963 87,165 57,407 23,236 74,182 -5.78%
PBT 16,878 9,935 45,608 29,474 20,729 5,119 -20,203 -
Tax -4,570 -2,684 -4,797 -1,789 -381 -178 25,307 -
NP 12,308 7,251 40,811 27,685 20,348 4,941 5,104 80.11%
-
NP to SH 12,308 7,251 40,811 27,685 20,348 4,941 5,104 80.11%
-
Tax Rate 27.08% 27.02% 10.52% 6.07% 1.84% 3.48% - -
Total Cost 55,549 27,524 93,152 59,480 37,059 18,295 69,078 -13.55%
-
Net Worth 939,294 966,800 973,248 950,136 931,595 914,084 897,316 3.10%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 18,530 10,713 - - - 16,464 -
Div Payout % - 255.56% 26.25% - - - 322.58% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 939,294 966,800 973,248 950,136 931,595 914,084 897,316 3.10%
NOSH 809,736 805,666 817,855 819,082 817,188 823,499 823,225 -1.09%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.14% 20.85% 30.46% 31.76% 35.45% 21.26% 6.88% -
ROE 1.31% 0.75% 4.19% 2.91% 2.18% 0.54% 0.57% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 8.38 4.32 16.38 10.64 7.02 2.82 9.01 -4.73%
EPS 1.52 0.90 4.99 3.38 2.49 0.60 0.62 82.11%
DPS 0.00 2.30 1.31 0.00 0.00 0.00 2.00 -
NAPS 1.16 1.20 1.19 1.16 1.14 1.11 1.09 4.24%
Adjusted Per Share Value based on latest NOSH - 815,222
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 13.70 7.02 27.05 17.60 11.59 4.69 14.98 -5.79%
EPS 2.48 1.46 8.24 5.59 4.11 1.00 1.03 79.93%
DPS 0.00 3.74 2.16 0.00 0.00 0.00 3.32 -
NAPS 1.8964 1.952 1.965 1.9183 1.8809 1.8455 1.8117 3.10%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.59 0.65 0.60 0.57 0.58 0.55 0.33 -
P/RPS 7.04 15.06 3.66 5.36 8.26 19.49 3.66 54.85%
P/EPS 38.82 72.22 12.02 16.86 23.29 91.67 53.23 -19.02%
EY 2.58 1.38 8.32 5.93 4.29 1.09 1.88 23.56%
DY 0.00 3.54 2.18 0.00 0.00 0.00 6.06 -
P/NAPS 0.51 0.54 0.50 0.49 0.51 0.50 0.30 42.57%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 09/06/10 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 -
Price 0.61 0.59 0.58 0.56 0.56 0.61 0.33 -
P/RPS 7.28 13.67 3.54 5.26 7.97 21.62 3.66 58.36%
P/EPS 40.13 65.56 11.62 16.57 22.49 101.67 53.23 -17.20%
EY 2.49 1.53 8.60 6.04 4.45 0.98 1.88 20.66%
DY 0.00 3.90 2.26 0.00 0.00 0.00 6.06 -
P/NAPS 0.53 0.49 0.49 0.48 0.49 0.55 0.30 46.29%

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