[ECM] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 50.68%
YoY- -175.44%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 85,796 97,064 70,395 60,777 51,062 36,184 38,629 70.31%
PBT 28,236 35,372 -245,889 -1,114 -2,946 -10,276 8,247 127.33%
Tax -2,206 -2,040 -6,942 -929 -1,198 -1,092 -7,130 -54.28%
NP 26,030 33,332 -252,831 -2,044 -4,144 -11,368 1,117 717.42%
-
NP to SH 26,030 33,332 -252,831 -2,044 -4,144 -11,368 1,117 717.42%
-
Tax Rate 7.81% 5.77% - - - - 86.46% -
Total Cost 59,766 63,732 323,226 62,821 55,206 47,552 37,512 36.45%
-
Net Worth 660,684 657,226 649,492 611,053 600,736 603,425 342,075 55.15%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 660,684 657,226 649,492 611,053 600,736 603,425 342,075 55.15%
NOSH 770,118 771,574 772,285 766,499 758,888 768,108 436,153 46.13%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 30.34% 34.34% -359.16% -3.36% -8.12% -31.42% 2.89% -
ROE 3.94% 5.07% -38.93% -0.33% -0.69% -1.88% 0.33% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 11.14 12.58 9.12 7.93 6.73 4.71 8.86 16.50%
EPS 3.38 4.32 -32.74 -0.27 -0.54 -1.48 0.26 453.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8579 0.8518 0.841 0.7972 0.7916 0.7856 0.7843 6.16%
Adjusted Per Share Value based on latest NOSH - 735,714
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 17.32 19.60 14.21 12.27 10.31 7.31 7.80 70.28%
EPS 5.26 6.73 -51.05 -0.41 -0.84 -2.30 0.23 707.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3339 1.3269 1.3113 1.2337 1.2129 1.2183 0.6907 55.14%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 0.11 0.12 0.14 0.17 0.12 0.08 0.10 -
P/RPS 0.99 0.95 1.54 2.14 1.78 1.70 1.13 -8.44%
P/EPS 3.25 2.78 -0.43 -63.75 -21.98 -5.41 39.05 -80.96%
EY 30.73 36.00 -233.84 -1.57 -4.55 -18.50 2.56 425.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.17 0.21 0.15 0.10 0.13 0.00%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 21/09/04 23/06/04 26/03/04 11/12/03 24/09/03 30/06/03 27/03/03 -
Price 0.11 0.10 0.15 0.15 0.12 0.10 0.08 -
P/RPS 0.99 0.79 1.65 1.89 1.78 2.12 0.90 6.56%
P/EPS 3.25 2.31 -0.46 -56.25 -21.98 -6.76 31.24 -77.91%
EY 30.73 43.20 -218.25 -1.78 -4.55 -14.80 3.20 352.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.18 0.19 0.15 0.13 0.10 19.13%

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