[ECM] QoQ Quarter Result on 31-Jul-2009 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 211.82%
YoY- 470.63%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 34,775 46,798 29,758 34,171 23,236 16,236 20,300 43.30%
PBT 9,935 16,134 8,745 15,610 5,119 -30,015 1,205 309.69%
Tax -2,684 -3,008 -1,408 -203 -178 26,463 387 -
NP 7,251 13,126 7,337 15,407 4,941 -3,552 1,592 175.53%
-
NP to SH 7,251 13,126 7,337 15,407 4,941 -3,552 1,592 175.53%
-
Tax Rate 27.02% 18.64% 16.10% 1.30% 3.48% - -32.12% -
Total Cost 27,524 33,672 22,421 18,764 18,295 19,788 18,708 29.44%
-
Net Worth 966,800 976,246 945,657 934,254 914,084 900,390 921,684 3.24%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 18,530 10,746 - - - 16,520 - -
Div Payout % 255.56% 81.87% - - - 0.00% - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 966,800 976,246 945,657 934,254 914,084 900,390 921,684 3.24%
NOSH 805,666 820,374 815,222 819,521 823,499 826,046 837,894 -2.58%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 20.85% 28.05% 24.66% 45.09% 21.26% -21.88% 7.84% -
ROE 0.75% 1.34% 0.78% 1.65% 0.54% -0.39% 0.17% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 4.32 5.70 3.65 4.17 2.82 1.97 2.42 47.31%
EPS 0.90 1.60 0.90 1.88 0.60 -0.43 0.19 182.85%
DPS 2.30 1.31 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.20 1.19 1.16 1.14 1.11 1.09 1.10 5.98%
Adjusted Per Share Value based on latest NOSH - 819,521
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 7.02 9.45 6.01 6.90 4.69 3.28 4.10 43.26%
EPS 1.46 2.65 1.48 3.11 1.00 -0.72 0.32 175.85%
DPS 3.74 2.17 0.00 0.00 0.00 3.34 0.00 -
NAPS 1.952 1.971 1.9093 1.8863 1.8455 1.8179 1.8609 3.24%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.65 0.60 0.57 0.58 0.55 0.33 0.31 -
P/RPS 15.06 10.52 15.62 13.91 19.49 16.79 12.80 11.48%
P/EPS 72.22 37.50 63.33 30.85 91.67 -76.74 163.16 -42.00%
EY 1.38 2.67 1.58 3.24 1.09 -1.30 0.61 72.58%
DY 3.54 2.18 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.54 0.50 0.49 0.51 0.50 0.30 0.28 55.12%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 09/06/10 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 22/12/08 -
Price 0.59 0.58 0.56 0.56 0.61 0.33 0.36 -
P/RPS 13.67 10.17 15.34 13.43 21.62 16.79 14.86 -5.42%
P/EPS 65.56 36.25 62.22 29.79 101.67 -76.74 189.47 -50.80%
EY 1.53 2.76 1.61 3.36 0.98 -1.30 0.53 103.13%
DY 3.90 2.26 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.49 0.49 0.48 0.49 0.55 0.30 0.33 30.24%

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