[ECM] YoY 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- 9.23%
YoY- 893.01%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
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 31,933 30,372 20,644 18,690 20,052 15,084 3,766 42.77%
PBT 16,892 -15,130 9,691 5,573 612 1,360 4,250 25.84%
Tax -457 44 -561 -459 -97 90 -4,121 -30.67%
NP 16,435 -15,086 9,130 5,114 515 1,450 129 124.23%
-
NP to SH 16,435 -15,086 9,130 5,114 515 1,450 129 124.23%
-
Tax Rate 2.71% - 5.79% 8.24% 15.85% -6.62% 96.96% -
Total Cost 15,498 45,458 11,514 13,576 19,537 13,634 3,637 27.31%
-
Net Worth 923,468 853,768 712,842 669,856 586,511 0 266,827 22.97%
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 923,468 853,768 712,842 669,856 586,511 0 266,827 22.97%
NOSH 831,055 828,901 780,256 774,848 735,714 414,285 184,285 28.52%
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 51.47% -49.67% 44.23% 27.36% 2.57% 9.61% 3.43% -
ROE 1.78% -1.77% 1.28% 0.76% 0.09% 0.00% 0.05% -
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 3.84 3.66 2.65 2.41 2.73 3.64 2.04 11.11%
EPS 1.98 -1.82 1.17 0.66 0.07 0.30 0.07 74.50%
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 6.45 6.13 4.17 3.77 4.05 3.05 0.76 42.79%
EPS 3.32 -3.05 1.84 1.03 0.10 0.29 0.03 119.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8645 1.7238 1.4392 1.3524 1.1842 0.00 0.5387 22.97%
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 21.60 16.65 4.54 4.15 6.24 2.75 5.87 24.23%
P/EPS 41.97 -33.52 10.26 15.15 242.86 28.57 171.43 -20.89%
EY 2.38 -2.98 9.75 6.60 0.41 3.50 0.58 26.51%
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 20.30 16.65 5.29 4.15 5.50 2.20 7.34 18.46%
P/EPS 39.44 -33.52 11.96 15.15 214.29 22.86 214.29 -24.56%
EY 2.54 -2.98 8.36 6.60 0.47 4.38 0.47 32.45%
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