[ECM] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 57.62%
YoY- 513.67%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 92,950 122,004 157,553 199,297 197,736 185,122 144,512 -25.50%
PBT 32,860 61,403 80,689 85,273 53,251 34,828 18,352 47.50%
Tax 1,848 1,428 1,744 954 1,455 1,489 1,806 1.54%
NP 34,708 62,831 82,433 86,227 54,706 36,317 20,158 43.70%
-
NP to SH 34,708 62,831 82,433 86,227 54,706 36,317 20,158 43.70%
-
Tax Rate -5.62% -2.33% -2.16% -1.12% -2.73% -4.28% -9.84% -
Total Cost 58,242 59,173 75,120 113,070 143,030 148,805 124,354 -39.71%
-
Net Worth 922,854 955,862 831,280 923,468 831,720 889,591 831,398 7.21%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 24,938 24,938 24,938 8,313 8,313 8,313 8,313 108.14%
Div Payout % 71.85% 39.69% 30.25% 9.64% 15.20% 22.89% 41.24% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 922,854 955,862 831,280 923,468 831,720 889,591 831,398 7.21%
NOSH 831,400 831,185 831,280 831,055 831,720 831,394 831,398 0.00%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 37.34% 51.50% 52.32% 43.27% 27.67% 19.62% 13.95% -
ROE 3.76% 6.57% 9.92% 9.34% 6.58% 4.08% 2.42% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 11.18 14.68 18.95 23.98 23.77 22.27 17.38 -25.50%
EPS 4.17 7.56 9.92 10.38 6.58 4.37 2.42 43.77%
DPS 3.00 3.00 3.00 1.00 1.00 1.00 1.00 108.14%
NAPS 1.11 1.15 1.00 1.1112 1.00 1.07 1.00 7.21%
Adjusted Per Share Value based on latest NOSH - 831,055
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 18.77 24.63 31.81 40.24 39.92 37.38 29.18 -25.50%
EPS 7.01 12.69 16.64 17.41 11.05 7.33 4.07 43.73%
DPS 5.04 5.04 5.04 1.68 1.68 1.68 1.68 108.14%
NAPS 1.8632 1.9299 1.6784 1.8645 1.6792 1.7961 1.6786 7.21%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.50 0.62 0.73 0.83 1.00 1.01 0.65 -
P/RPS 4.47 4.22 3.85 3.46 4.21 4.54 3.74 12.63%
P/EPS 11.98 8.20 7.36 8.00 15.20 23.12 26.81 -41.58%
EY 8.35 12.19 13.58 12.50 6.58 4.32 3.73 71.21%
DY 6.00 4.84 4.11 1.20 1.00 0.99 1.54 147.80%
P/NAPS 0.45 0.54 0.73 0.75 1.00 0.94 0.65 -21.75%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 26/06/08 12/03/08 13/12/07 07/09/07 26/06/07 30/03/07 -
Price 0.42 0.46 0.60 0.78 0.84 1.08 0.77 -
P/RPS 3.76 3.13 3.17 3.25 3.53 4.85 4.43 -10.36%
P/EPS 10.06 6.09 6.05 7.52 12.77 24.72 31.76 -53.56%
EY 9.94 16.43 16.53 13.30 7.83 4.04 3.15 115.28%
DY 7.14 6.52 5.00 1.28 1.19 0.93 1.30 211.61%
P/NAPS 0.38 0.40 0.60 0.70 0.84 1.01 0.77 -37.57%

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