[ECM] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -7.13%
YoY- 1282.71%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 82,200 80,660 88,572 82,117 85,796 97,064 70,395 10.89%
PBT 72,128 52,736 31,645 26,256 28,236 35,372 -245,889 -
Tax -2,562 -2,524 -7,270 -2,081 -2,206 -2,040 -6,942 -48.57%
NP 69,566 50,212 24,375 24,174 26,030 33,332 -252,831 -
-
NP to SH 69,566 50,212 24,375 24,174 26,030 33,332 -252,831 -
-
Tax Rate 3.55% 4.79% 22.97% 7.93% 7.81% 5.77% - -
Total Cost 12,634 30,448 64,197 57,942 59,766 63,732 323,226 -88.50%
-
Net Worth 701,807 682,356 673,013 666,989 660,684 657,226 649,492 5.30%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 7,712 - - - - -
Div Payout % - - 31.64% - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 701,807 682,356 673,013 666,989 660,684 657,226 649,492 5.30%
NOSH 778,143 774,876 771,273 771,531 770,118 771,574 772,285 0.50%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 84.63% 62.25% 27.52% 29.44% 30.34% 34.34% -359.16% -
ROE 9.91% 7.36% 3.62% 3.62% 3.94% 5.07% -38.93% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 10.56 10.41 11.48 10.64 11.14 12.58 9.12 10.27%
EPS 8.94 6.48 3.16 3.13 3.38 4.32 -32.74 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.9019 0.8806 0.8726 0.8645 0.8579 0.8518 0.841 4.77%
Adjusted Per Share Value based on latest NOSH - 774,848
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 16.60 16.29 17.88 16.58 17.32 19.60 14.21 10.93%
EPS 14.05 10.14 4.92 4.88 5.26 6.73 -51.05 -
DPS 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 1.417 1.3777 1.3588 1.3467 1.3339 1.3269 1.3113 5.30%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.12 0.11 0.11 0.10 0.11 0.12 0.14 -
P/RPS 1.14 1.06 0.96 0.94 0.99 0.95 1.54 -18.18%
P/EPS 1.34 1.70 3.48 3.19 3.25 2.78 -0.43 -
EY 74.50 58.91 28.73 31.33 30.73 36.00 -233.84 -
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.13 0.12 0.13 0.14 0.17 -16.38%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 22/09/05 27/06/05 23/03/05 13/12/04 21/09/04 23/06/04 26/03/04 -
Price 0.13 0.12 0.15 0.10 0.11 0.10 0.15 -
P/RPS 1.23 1.15 1.31 0.94 0.99 0.79 1.65 -17.80%
P/EPS 1.45 1.85 4.75 3.19 3.25 2.31 -0.46 -
EY 68.77 54.00 21.07 31.33 30.73 43.20 -218.25 -
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.17 0.12 0.13 0.12 0.18 -15.43%

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