[ECM] QoQ TTM 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- 29.66%
YoY- -79.96%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 95,838 129,149 165,604 168,550 170,130 179,722 180,545 -34.46%
PBT -37,762 -36,981 -33,862 24,655 28,169 41,988 51,615 -
Tax -5,245 -6,281 -8,128 -9,685 -16,623 -19,879 -21,668 -61.19%
NP -43,007 -43,262 -41,990 14,970 11,546 22,109 29,947 -
-
NP to SH -43,007 -43,262 -41,990 14,970 11,546 22,109 29,947 -
-
Tax Rate - - - 39.28% 59.01% 47.34% 41.98% -
Total Cost 138,845 172,411 207,594 153,580 158,584 157,613 150,598 -5.27%
-
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 -44.87% -33.50% -25.36% 8.88% 6.79% 12.30% 16.59% -
ROE -16.01% -9.86% -4.61% 1.50% 1.13% 2.19% 3.67% -
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 35.68 29.42 20.02 20.60 20.23 21.74 22.12 37.57%
EPS -16.01 -9.86 -5.08 1.83 1.37 2.67 3.67 -
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 19.35 26.08 33.44 34.03 34.35 36.29 36.45 -34.46%
EPS -8.68 -8.73 -8.48 3.02 2.33 4.46 6.05 -
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 2.31 2.28 4.35 3.93 3.90 3.27 3.30 -21.17%
P/EPS -5.15 -6.80 -17.14 44.27 57.54 26.55 19.90 -
EY -19.41 -14.71 -5.83 2.26 1.74 3.77 5.03 -
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 2.68 2.80 3.35 3.83 3.95 3.45 3.30 -12.96%
P/EPS -5.96 -8.37 -13.20 43.17 58.27 28.04 19.90 -
EY -16.77 -11.95 -7.58 2.32 1.72 3.57 5.03 -
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