[ECM] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -7.13%
YoY- 1282.71%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 178,909 105,862 82,325 82,117 60,777 38,406 11,870 57.13%
PBT 97,770 8,542 61,006 26,256 -1,114 4,160 8,238 51.00%
Tax -2,805 -1,669 -2,456 -2,081 -929 -1,450 -6,700 -13.50%
NP 94,965 6,873 58,550 24,174 -2,044 2,709 1,538 98.74%
-
NP to SH 94,965 6,873 58,550 24,174 -2,044 2,709 1,538 98.74%
-
Tax Rate 2.87% 19.54% 4.03% 7.93% - 34.86% 81.33% -
Total Cost 83,944 98,989 23,774 57,942 62,821 35,697 10,332 41.76%
-
Net Worth 919,922 632,101 711,328 666,989 611,053 0 253,163 23.97%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 919,922 632,101 711,328 666,989 611,053 0 253,163 23.97%
NOSH 827,863 613,690 778,599 771,531 766,499 414,693 174,848 29.56%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 53.08% 6.49% 71.12% 29.44% -3.36% 7.05% 12.96% -
ROE 10.32% 1.09% 8.23% 3.62% -0.33% 0.00% 0.61% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 21.61 17.25 10.57 10.64 7.93 9.26 6.79 21.27%
EPS 11.43 1.12 7.52 3.13 -0.27 0.84 0.88 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1112 1.03 0.9136 0.8645 0.7972 0.00 1.4479 -4.31%
Adjusted Per Share Value based on latest NOSH - 774,848
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 36.12 21.37 16.62 16.58 12.27 7.75 2.40 57.09%
EPS 19.17 1.39 11.82 4.88 -0.41 0.55 0.31 98.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8573 1.2762 1.4362 1.3467 1.2337 0.00 0.5111 23.98%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.83 0.61 0.12 0.10 0.17 0.10 0.12 -
P/RPS 3.84 3.54 1.13 0.94 2.14 1.08 1.77 13.77%
P/EPS 7.24 54.46 1.60 3.19 -63.75 15.31 13.64 -10.01%
EY 13.82 1.84 62.67 31.33 -1.57 6.53 7.33 11.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.13 0.12 0.21 0.00 0.08 45.18%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 13/12/07 12/12/06 13/12/05 13/12/04 11/12/03 18/12/02 24/12/01 -
Price 0.78 0.61 0.14 0.10 0.15 0.08 0.15 -
P/RPS 3.61 3.54 1.32 0.94 1.89 0.86 2.21 8.51%
P/EPS 6.80 54.46 1.86 3.19 -56.25 12.24 17.05 -14.19%
EY 14.71 1.84 53.71 31.33 -1.78 8.17 5.87 16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.15 0.12 0.19 0.00 0.10 38.28%

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