[ECM] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 132.76%
YoY- 76.08%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 51,062 36,184 38,629 38,406 27,442 71,072 21,095 80.57%
PBT -2,946 -10,276 8,247 4,160 3,520 5,040 -19,427 -71.66%
Tax -1,198 -1,092 -7,130 -1,450 -2,356 -1,400 19,427 -
NP -4,144 -11,368 1,117 2,709 1,164 3,640 0 -
-
NP to SH -4,144 -11,368 1,117 2,709 1,164 3,640 -25,029 -69.94%
-
Tax Rate - - 86.46% 34.86% 66.93% 27.78% - -
Total Cost 55,206 47,552 37,512 35,697 26,278 67,432 21,095 90.24%
-
Net Worth 600,736 603,425 342,075 0 242,500 245,896 204,382 105.59%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 600,736 603,425 342,075 0 242,500 245,896 204,382 105.59%
NOSH 758,888 768,108 436,153 414,693 242,500 245,945 157,217 186.44%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin -8.12% -31.42% 2.89% 7.05% 4.24% 5.12% 0.00% -
ROE -0.69% -1.88% 0.33% 0.00% 0.48% 1.48% -12.25% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 6.73 4.71 8.86 9.26 11.32 28.90 13.42 -36.95%
EPS -0.54 -1.48 0.26 0.84 0.48 1.48 -15.92 -89.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7916 0.7856 0.7843 0.00 1.00 0.9998 1.30 -28.22%
Adjusted Per Share Value based on latest NOSH - 414,285
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 10.31 7.31 7.80 7.75 5.54 14.35 4.26 80.55%
EPS -0.84 -2.30 0.23 0.55 0.24 0.73 -5.05 -69.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2129 1.2183 0.6907 0.00 0.4896 0.4965 0.4126 105.61%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 0.12 0.08 0.10 0.10 0.14 0.18 0.15 -
P/RPS 1.78 1.70 1.13 1.08 1.24 0.62 1.12 36.30%
P/EPS -21.98 -5.41 39.05 15.31 29.17 12.16 -0.94 722.44%
EY -4.55 -18.50 2.56 6.53 3.43 8.22 -106.13 -87.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.10 0.13 0.00 0.14 0.18 0.12 16.08%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 24/09/03 30/06/03 27/03/03 18/12/02 26/09/02 18/06/02 29/03/02 -
Price 0.12 0.10 0.08 0.08 0.10 0.15 0.14 -
P/RPS 1.78 2.12 0.90 0.86 0.88 0.52 1.04 43.22%
P/EPS -21.98 -6.76 31.24 12.24 20.83 10.14 -0.88 759.52%
EY -4.55 -14.80 3.20 8.17 4.80 9.87 -113.71 -88.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.10 0.00 0.10 0.15 0.11 23.03%

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