[ECM] QoQ 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
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 88,572 82,117 85,796 97,064 70,395 60,777 51,062 44.12%
PBT 31,645 26,256 28,236 35,372 -245,889 -1,114 -2,946 -
Tax -7,270 -2,081 -2,206 -2,040 -6,942 -929 -1,198 230.88%
NP 24,375 24,174 26,030 33,332 -252,831 -2,044 -4,144 -
-
NP to SH 24,375 24,174 26,030 33,332 -252,831 -2,044 -4,144 -
-
Tax Rate 22.97% 7.93% 7.81% 5.77% - - - -
Total Cost 64,197 57,942 59,766 63,732 323,226 62,821 55,206 10.53%
-
Net Worth 673,013 666,989 660,684 657,226 649,492 611,053 600,736 7.83%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 7,712 - - - - - - -
Div Payout % 31.64% - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 673,013 666,989 660,684 657,226 649,492 611,053 600,736 7.83%
NOSH 771,273 771,531 770,118 771,574 772,285 766,499 758,888 1.08%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 27.52% 29.44% 30.34% 34.34% -359.16% -3.36% -8.12% -
ROE 3.62% 3.62% 3.94% 5.07% -38.93% -0.33% -0.69% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 11.48 10.64 11.14 12.58 9.12 7.93 6.73 42.53%
EPS 3.16 3.13 3.38 4.32 -32.74 -0.27 -0.54 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8726 0.8645 0.8579 0.8518 0.841 0.7972 0.7916 6.67%
Adjusted Per Share Value based on latest NOSH - 771,574
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 17.88 16.58 17.32 19.60 14.21 12.27 10.31 44.10%
EPS 4.92 4.88 5.26 6.73 -51.05 -0.41 -0.84 -
DPS 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3588 1.3467 1.3339 1.3269 1.3113 1.2337 1.2129 7.82%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.11 0.10 0.11 0.12 0.14 0.17 0.12 -
P/RPS 0.96 0.94 0.99 0.95 1.54 2.14 1.78 -33.61%
P/EPS 3.48 3.19 3.25 2.78 -0.43 -63.75 -21.98 -
EY 28.73 31.33 30.73 36.00 -233.84 -1.57 -4.55 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.13 0.14 0.17 0.21 0.15 -9.05%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 13/12/04 21/09/04 23/06/04 26/03/04 11/12/03 24/09/03 -
Price 0.15 0.10 0.11 0.10 0.15 0.15 0.12 -
P/RPS 1.31 0.94 0.99 0.79 1.65 1.89 1.78 -18.40%
P/EPS 4.75 3.19 3.25 2.31 -0.46 -56.25 -21.98 -
EY 21.07 31.33 30.73 43.20 -218.25 -1.78 -4.55 -
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.13 0.12 0.18 0.19 0.15 8.66%

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