[ECM] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -46.4%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 26,275 15,721 7,644 9,047 14,751 14,168 15,045 9.73%
PBT 28,990 -5,396 -11,226 -13,830 33,188 6,459 2,410 51.34%
Tax -78 -12 -76 -78 -245 -637 -989 -34.50%
NP 28,912 -5,408 -11,302 -13,908 32,943 5,822 1,421 65.18%
-
NP to SH 28,912 -5,408 -11,302 -13,908 32,943 5,822 1,421 65.18%
-
Tax Rate 0.27% - - - 0.74% 9.86% 41.04% -
Total Cost -2,637 21,129 18,946 22,955 -18,192 8,346 13,624 -
-
Net Worth 191,970 158,375 163,174 187,171 206,368 165,315 146,162 4.64%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 714 - -
Div Payout % - - - - - 12.28% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 191,970 158,375 163,174 187,171 206,368 165,315 146,162 4.64%
NOSH 479,925 479,925 479,925 479,925 479,925 446,798 286,592 8.96%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 110.04% -34.40% -147.85% -153.73% 223.33% 41.09% 9.44% -
ROE 15.06% -3.41% -6.93% -7.43% 15.96% 3.52% 0.97% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.47 3.28 1.59 1.89 3.07 3.17 5.25 0.68%
EPS 6.02 -1.13 -2.35 -2.90 6.87 1.59 0.49 51.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.40 0.33 0.34 0.39 0.43 0.37 0.51 -3.96%
Adjusted Per Share Value based on latest NOSH - 479,925
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.30 3.17 1.54 1.83 2.98 2.86 3.04 9.70%
EPS 5.84 -1.09 -2.28 -2.81 6.65 1.18 0.29 64.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.3876 0.3198 0.3295 0.3779 0.4167 0.3338 0.2951 4.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.205 0.17 0.19 0.225 0.255 0.31 0.53 -
P/RPS 3.74 5.19 11.93 11.94 8.30 9.78 10.10 -15.25%
P/EPS 3.40 -15.09 -8.07 -7.76 3.71 23.79 106.89 -43.69%
EY 29.39 -6.63 -12.39 -12.88 26.92 4.20 0.94 77.44%
DY 0.00 0.00 0.00 0.00 0.00 0.52 0.00 -
P/NAPS 0.51 0.52 0.56 0.58 0.59 0.84 1.04 -11.19%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 24/11/21 25/11/20 26/11/19 22/11/18 22/11/17 -
Price 0.20 0.19 0.18 0.24 0.24 0.32 0.46 -
P/RPS 3.65 5.80 11.30 12.73 7.81 10.09 8.76 -13.57%
P/EPS 3.32 -16.86 -7.64 -8.28 3.50 24.56 92.77 -42.57%
EY 30.12 -5.93 -13.08 -12.07 28.60 4.07 1.08 74.09%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
P/NAPS 0.50 0.58 0.53 0.62 0.56 0.86 0.90 -9.32%

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