[ECM] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
20-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -19.4%
YoY- -56.5%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 165,604 170,485 168,672 183,064 180,545 186,478 189,502 -8.55%
PBT -33,862 26,952 25,768 35,436 51,615 62,898 72,660 -
Tax -8,130 -8,449 -8,318 -11,300 -21,668 -24,424 -18,408 -41.86%
NP -41,992 18,502 17,450 24,136 29,947 38,474 54,252 -
-
NP to SH -41,992 18,502 17,450 24,136 29,947 38,474 54,252 -
-
Tax Rate - 31.35% 32.28% 31.89% 41.98% 38.83% 25.33% -
Total Cost 207,596 151,982 151,222 158,928 150,598 148,004 135,250 32.88%
-
Net Worth 910,026 1,007,734 1,005,452 1,008,589 1,010,714 819,679 817,542 7.37%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 910,026 1,007,734 1,005,452 1,008,589 1,010,714 819,679 817,542 7.37%
NOSH 828,819 826,011 830,952 826,712 821,718 819,679 817,542 0.91%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -25.36% 10.85% 10.35% 13.18% 16.59% 20.63% 28.63% -
ROE -4.61% 1.84% 1.74% 2.39% 2.96% 4.69% 6.64% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 20.02 20.64 20.30 22.14 21.97 22.75 23.18 -9.26%
EPS -5.06 2.24 2.10 2.92 3.64 4.69 6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.22 1.21 1.22 1.23 1.00 1.00 6.52%
Adjusted Per Share Value based on latest NOSH - 826,712
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 33.44 34.42 34.05 36.96 36.45 37.65 38.26 -8.54%
EPS -8.48 3.74 3.52 4.87 6.05 7.77 10.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8373 2.0346 2.03 2.0363 2.0406 1.6549 1.6506 7.37%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.87 0.81 0.79 0.71 0.73 0.71 0.81 -
P/RPS 4.35 3.92 3.89 3.21 3.32 3.12 3.49 15.74%
P/EPS -17.14 36.16 37.62 24.32 20.03 15.13 12.21 -
EY -5.83 2.77 2.66 4.11 4.99 6.61 8.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.66 0.65 0.58 0.59 0.71 0.81 -1.64%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 20/03/13 18/12/12 28/09/12 20/06/12 28/03/12 14/12/11 22/09/11 -
Price 0.67 0.79 0.80 0.75 0.73 0.73 0.63 -
P/RPS 3.35 3.83 3.94 3.39 3.32 3.21 2.72 14.82%
P/EPS -13.20 35.27 38.10 25.69 20.03 15.55 9.49 -
EY -7.58 2.84 2.62 3.89 4.99 6.43 10.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.66 0.61 0.59 0.73 0.63 -2.11%

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