[ECM] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 38.54%
YoY- 167.25%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 81,940 77,981 82,325 82,200 80,660 88,572 82,117 -0.14%
PBT 61,092 54,480 61,006 72,128 52,736 31,645 26,256 75.86%
Tax -2,436 -1,671 -2,456 -2,562 -2,524 -7,270 -2,081 11.10%
NP 58,656 52,809 58,550 69,566 50,212 24,375 24,174 80.86%
-
NP to SH 58,656 52,809 58,550 69,566 50,212 24,375 24,174 80.86%
-
Tax Rate 3.99% 3.07% 4.03% 3.55% 4.79% 22.97% 7.93% -
Total Cost 23,284 25,172 23,774 12,634 30,448 64,197 57,942 -45.63%
-
Net Worth 780,358 802,069 711,328 701,807 682,356 673,013 666,989 11.06%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 33,327 - - - - 7,712 - -
Div Payout % 56.82% - - - - 31.64% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 780,358 802,069 711,328 701,807 682,356 673,013 666,989 11.06%
NOSH 833,181 778,708 778,599 778,143 774,876 771,273 771,531 5.27%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 71.58% 67.72% 71.12% 84.63% 62.25% 27.52% 29.44% -
ROE 7.52% 6.58% 8.23% 9.91% 7.36% 3.62% 3.62% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 9.83 10.01 10.57 10.56 10.41 11.48 10.64 -5.15%
EPS 7.04 7.51 7.52 8.94 6.48 3.16 3.13 71.92%
DPS 4.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.9366 1.03 0.9136 0.9019 0.8806 0.8726 0.8645 5.50%
Adjusted Per Share Value based on latest NOSH - 780,000
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 16.54 15.74 16.62 16.60 16.29 17.88 16.58 -0.16%
EPS 11.84 10.66 11.82 14.05 10.14 4.92 4.88 80.85%
DPS 6.73 0.00 0.00 0.00 0.00 1.56 0.00 -
NAPS 1.5755 1.6194 1.4362 1.417 1.3777 1.3588 1.3467 11.05%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.16 0.17 0.12 0.12 0.11 0.11 0.10 -
P/RPS 1.63 1.70 1.13 1.14 1.06 0.96 0.94 44.48%
P/EPS 2.27 2.51 1.60 1.34 1.70 3.48 3.19 -20.34%
EY 44.00 39.89 62.67 74.50 58.91 28.73 31.33 25.48%
DY 25.00 0.00 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.17 0.17 0.13 0.13 0.12 0.13 0.12 26.21%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 14/06/06 22/03/06 13/12/05 22/09/05 27/06/05 23/03/05 13/12/04 -
Price 0.18 0.15 0.14 0.13 0.12 0.15 0.10 -
P/RPS 1.83 1.50 1.32 1.23 1.15 1.31 0.94 56.10%
P/EPS 2.56 2.21 1.86 1.45 1.85 4.75 3.19 -13.67%
EY 39.11 45.21 53.71 68.77 54.00 21.07 31.33 15.98%
DY 22.22 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.19 0.15 0.15 0.14 0.14 0.17 0.12 35.96%

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