[ECM] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 105.91%
YoY- 188.05%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 168,672 189,502 135,714 114,814 75,292 204,498 98,050 9.45%
PBT 25,768 72,660 33,756 41,458 17,214 112,872 42,340 -7.93%
Tax -8,318 -18,408 -9,140 -762 -3,086 -3,294 -1,858 28.35%
NP 17,450 54,252 24,616 40,696 14,128 109,578 40,482 -13.07%
-
NP to SH 17,450 54,252 24,616 40,696 14,128 109,578 40,482 -13.07%
-
Tax Rate 32.28% 25.33% 27.08% 1.84% 17.93% 2.92% 4.39% -
Total Cost 151,222 135,250 111,098 74,118 61,164 94,920 57,568 17.44%
-
Net Worth 1,005,452 817,542 939,294 931,595 922,475 831,533 871,026 2.41%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,005,452 817,542 939,294 931,595 922,475 831,533 871,026 2.41%
NOSH 830,952 817,542 809,736 817,188 831,058 831,533 829,549 0.02%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 10.35% 28.63% 18.14% 35.45% 18.76% 53.58% 41.29% -
ROE 1.74% 6.64% 2.62% 4.37% 1.53% 13.18% 4.65% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 20.30 23.18 16.76 14.05 9.06 24.59 11.82 9.42%
EPS 2.10 6.64 3.04 4.98 1.70 13.18 4.88 -13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 1.16 1.14 1.11 1.00 1.05 2.38%
Adjusted Per Share Value based on latest NOSH - 819,521
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 34.05 38.26 27.40 23.18 15.20 41.29 19.80 9.44%
EPS 3.52 10.95 4.97 8.22 2.85 22.12 8.17 -13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.6506 1.8964 1.8809 1.8625 1.6789 1.7586 2.41%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.79 0.81 0.59 0.58 0.50 1.00 0.13 -
P/RPS 3.89 3.49 3.52 4.13 5.52 4.07 1.10 23.40%
P/EPS 37.62 12.21 19.41 11.65 29.41 7.59 2.66 55.44%
EY 2.66 8.19 5.15 8.59 3.40 13.18 37.54 -35.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.51 0.51 0.45 1.00 0.12 32.48%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 22/09/11 28/09/10 28/09/09 29/09/08 07/09/07 27/09/06 -
Price 0.80 0.63 0.61 0.56 0.42 0.84 0.55 -
P/RPS 3.94 2.72 3.64 3.99 4.64 3.42 4.65 -2.72%
P/EPS 38.10 9.49 20.07 11.24 24.71 6.37 11.27 22.48%
EY 2.62 10.53 4.98 8.89 4.05 15.69 8.87 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.53 0.49 0.38 0.84 0.52 4.04%

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