[ECM] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 91.53%
YoY- 197.92%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 5,259 9,311 37,740 43,528 38,570 45,766 40,686 -74.46%
PBT 3,244 5,740 -54,076 7,330 4,025 8,859 4,441 -18.90%
Tax -298 -978 -1,793 -2,176 -1,334 -2,825 -3,350 -80.10%
NP 2,946 4,762 -55,869 5,154 2,691 6,034 1,091 94.02%
-
NP to SH 2,946 4,762 -55,869 5,154 2,691 6,034 1,091 94.02%
-
Tax Rate 9.19% 17.04% - 29.69% 33.14% 31.89% 75.43% -
Total Cost 2,313 4,549 93,609 38,374 35,879 39,732 39,595 -84.97%
-
Net Worth 268,585 438,955 910,026 998,076 1,017,534 1,008,589 816,363 -52.37%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 268,585 438,955 910,026 998,076 1,017,534 1,008,589 816,363 -52.37%
NOSH 268,222 268,222 828,819 818,095 840,937 826,712 816,363 -52.41%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 56.02% 51.14% -148.04% 11.84% 6.98% 13.18% 2.68% -
ROE 1.10% 1.08% -6.14% 0.52% 0.26% 0.60% 0.13% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 1.96 2.12 4.56 5.32 4.59 5.54 4.98 -46.32%
EPS 1.10 1.09 -6.75 0.63 0.32 0.73 0.12 338.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.10 1.22 1.21 1.22 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 818,095
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 1.06 1.88 7.62 8.79 7.79 9.24 8.21 -74.48%
EPS 0.59 0.96 -11.28 1.04 0.54 1.22 0.22 93.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5423 0.8863 1.8373 2.0151 2.0544 2.0363 1.6482 -52.37%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.825 0.67 0.87 0.81 0.79 0.71 0.73 -
P/RPS 42.13 31.59 19.07 15.22 17.22 12.83 14.65 102.35%
P/EPS 75.21 61.76 -12.88 128.57 246.88 97.28 546.24 -73.36%
EY 1.33 1.62 -7.76 0.78 0.41 1.03 0.18 279.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.79 0.66 0.65 0.58 0.73 8.94%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 18/06/13 20/03/13 18/12/12 28/09/12 20/06/12 28/03/12 -
Price 0.955 0.825 0.67 0.79 0.80 0.75 0.73 -
P/RPS 48.77 38.89 14.69 14.85 17.44 13.55 14.65 123.11%
P/EPS 87.07 76.05 -9.92 125.40 250.00 102.76 546.24 -70.63%
EY 1.15 1.31 -10.08 0.80 0.40 0.97 0.18 244.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.61 0.65 0.66 0.61 0.73 20.05%

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