[ECM] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 113.18%
YoY- 393.21%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 241,384 81,940 80,660 97,064 36,184 71,072 16,708 56.03%
PBT 127,748 61,092 52,736 35,372 -10,276 5,040 16,872 40.10%
Tax -3,704 -2,436 -2,524 -2,040 -1,092 -1,400 -2,644 5.77%
NP 124,044 58,656 50,212 33,332 -11,368 3,640 14,228 43.43%
-
NP to SH 124,044 58,656 50,212 33,332 -11,368 3,640 14,228 43.43%
-
Tax Rate 2.90% 3.99% 4.79% 5.77% - 27.78% 15.67% -
Total Cost 117,340 23,284 30,448 63,732 47,552 67,432 2,480 90.12%
-
Net Worth 889,591 780,358 682,356 657,226 603,425 245,896 104,353 42.90%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - 33,327 - - - - - -
Div Payout % - 56.82% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 889,591 780,358 682,356 657,226 603,425 245,896 104,353 42.90%
NOSH 831,394 833,181 774,876 771,574 768,108 245,945 150,084 33.00%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 51.39% 71.58% 62.25% 34.34% -31.42% 5.12% 85.16% -
ROE 13.94% 7.52% 7.36% 5.07% -1.88% 1.48% 13.63% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 29.03 9.83 10.41 12.58 4.71 28.90 11.13 17.31%
EPS 14.92 7.04 6.48 4.32 -1.48 1.48 9.48 7.84%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.9366 0.8806 0.8518 0.7856 0.9998 0.6953 7.44%
Adjusted Per Share Value based on latest NOSH - 771,574
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 48.74 16.54 16.29 19.60 7.31 14.35 3.37 56.05%
EPS 25.04 11.84 10.14 6.73 -2.30 0.73 2.87 43.45%
DPS 0.00 6.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7961 1.5755 1.3777 1.3269 1.2183 0.4965 0.2107 42.90%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.01 0.16 0.11 0.12 0.08 0.18 0.12 -
P/RPS 3.48 1.63 1.06 0.95 1.70 0.62 1.08 21.52%
P/EPS 6.77 2.27 1.70 2.78 -5.41 12.16 1.27 32.15%
EY 14.77 44.00 58.91 36.00 -18.50 8.22 79.00 -24.37%
DY 0.00 25.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.17 0.12 0.14 0.10 0.18 0.17 32.96%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 26/06/07 14/06/06 27/06/05 23/06/04 30/06/03 18/06/02 28/05/01 -
Price 1.08 0.18 0.12 0.10 0.10 0.15 0.14 -
P/RPS 3.72 1.83 1.15 0.79 2.12 0.52 1.26 19.76%
P/EPS 7.24 2.56 1.85 2.31 -6.76 10.14 1.48 30.27%
EY 13.81 39.11 54.00 43.20 -14.80 9.87 67.71 -23.26%
DY 0.00 22.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.19 0.14 0.12 0.13 0.15 0.20 30.96%

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