[ECM] QoQ TTM Result on 31-Oct-2014 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 148.67%
YoY- 163.93%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 63,848 47,067 47,771 44,440 26,996 26,616 29,899 66.05%
PBT 40,690 28,604 29,679 30,034 13,192 13,856 16,680 81.51%
Tax -1,545 -1,432 -1,449 -2,394 -2,077 -1,880 -2,500 -27.51%
NP 39,145 27,172 28,230 27,640 11,115 11,976 14,180 97.15%
-
NP to SH 39,145 27,172 28,230 27,640 11,115 11,976 14,180 97.15%
-
Tax Rate 3.80% 5.01% 4.88% 7.97% 15.74% 13.57% 14.99% -
Total Cost 24,703 19,895 19,541 16,800 15,881 14,640 15,719 35.28%
-
Net Worth 416,138 431,250 446,098 455,812 459,769 417,357 378,748 6.49%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 416,138 431,250 446,098 455,812 459,769 417,357 378,748 6.49%
NOSH 266,755 267,857 267,124 268,125 267,307 269,263 266,724 0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 61.31% 57.73% 59.09% 62.20% 41.17% 45.00% 47.43% -
ROE 9.41% 6.30% 6.33% 6.06% 2.42% 2.87% 3.74% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 23.94 17.57 17.88 16.57 10.10 9.88 11.21 66.06%
EPS 14.67 10.14 10.57 10.31 4.16 4.45 5.32 97.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.61 1.67 1.70 1.72 1.55 1.42 6.48%
Adjusted Per Share Value based on latest NOSH - 268,125
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 12.89 9.50 9.64 8.97 5.45 5.37 6.04 65.98%
EPS 7.90 5.49 5.70 5.58 2.24 2.42 2.86 97.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8402 0.8707 0.9007 0.9203 0.9283 0.8426 0.7647 6.49%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.37 1.01 0.99 1.01 1.03 0.99 1.01 -
P/RPS 5.72 5.75 5.54 6.09 10.20 10.02 9.01 -26.19%
P/EPS 9.34 9.96 9.37 9.80 24.77 22.26 19.00 -37.79%
EY 10.71 10.04 10.67 10.21 4.04 4.49 5.26 60.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.59 0.59 0.60 0.64 0.71 15.43%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 20/08/15 18/06/15 19/03/15 16/12/14 18/09/14 10/06/14 20/03/14 -
Price 1.25 1.35 1.02 0.90 1.03 1.01 1.03 -
P/RPS 5.22 7.68 5.70 5.43 10.20 10.22 9.19 -31.48%
P/EPS 8.52 13.31 9.65 8.73 24.77 22.71 19.37 -42.24%
EY 11.74 7.51 10.36 11.45 4.04 4.40 5.16 73.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.61 0.53 0.60 0.65 0.73 6.31%

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