[ECM] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
10-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -14.91%
YoY- 91.31%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 180,545 186,478 189,502 186,356 218,343 148,197 135,714 20.89%
PBT 51,615 62,898 72,660 73,944 86,672 35,112 33,756 32.62%
Tax -21,668 -24,424 -18,408 -18,456 -21,461 -9,286 -9,140 77.51%
NP 29,947 38,474 54,252 55,488 65,211 25,825 24,616 13.92%
-
NP to SH 29,947 38,474 54,252 55,488 65,211 25,825 24,616 13.92%
-
Tax Rate 41.98% 38.83% 25.33% 24.96% 24.76% 26.45% 27.08% -
Total Cost 150,598 148,004 135,250 130,868 153,132 122,372 111,098 22.41%
-
Net Worth 1,010,714 819,679 817,542 813,636 985,085 968,450 939,294 4.99%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - 53,324 - - -
Div Payout % - - - - 81.77% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,010,714 819,679 817,542 813,636 985,085 968,450 939,294 4.99%
NOSH 821,718 819,679 817,542 813,636 814,119 813,823 809,736 0.98%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 16.59% 20.63% 28.63% 29.78% 29.87% 17.43% 18.14% -
ROE 2.96% 4.69% 6.64% 6.82% 6.62% 2.67% 2.62% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 21.97 22.75 23.18 22.90 26.82 18.21 16.76 19.71%
EPS 3.64 4.69 6.64 6.80 8.01 3.19 3.04 12.72%
DPS 0.00 0.00 0.00 0.00 6.55 0.00 0.00 -
NAPS 1.23 1.00 1.00 1.00 1.21 1.19 1.16 3.97%
Adjusted Per Share Value based on latest NOSH - 813,636
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 36.45 37.65 38.26 37.63 44.08 29.92 27.40 20.89%
EPS 6.05 7.77 10.95 11.20 13.17 5.21 4.97 13.96%
DPS 0.00 0.00 0.00 0.00 10.77 0.00 0.00 -
NAPS 2.0406 1.6549 1.6506 1.6427 1.9889 1.9553 1.8964 4.99%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.73 0.71 0.81 0.80 0.69 0.63 0.59 -
P/RPS 3.32 3.12 3.49 3.49 2.57 3.46 3.52 -3.81%
P/EPS 20.03 15.13 12.21 11.73 8.61 19.85 19.41 2.11%
EY 4.99 6.61 8.19 8.52 11.61 5.04 5.15 -2.07%
DY 0.00 0.00 0.00 0.00 9.49 0.00 0.00 -
P/NAPS 0.59 0.71 0.81 0.80 0.57 0.53 0.51 10.17%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 14/12/11 22/09/11 10/06/11 29/03/11 15/12/10 28/09/10 -
Price 0.73 0.73 0.63 0.79 0.73 0.69 0.61 -
P/RPS 3.32 3.21 2.72 3.45 2.72 3.79 3.64 -5.93%
P/EPS 20.03 15.55 9.49 11.58 9.11 21.74 20.07 -0.13%
EY 4.99 6.43 10.53 8.63 10.97 4.60 4.98 0.13%
DY 0.00 0.00 0.00 0.00 8.97 0.00 0.00 -
P/NAPS 0.59 0.73 0.63 0.79 0.60 0.58 0.53 7.39%

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