[ECM] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
07-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -9.29%
YoY- 219.84%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 135,714 139,100 133,963 116,220 114,814 92,944 74,182 49.74%
PBT 33,756 39,740 45,608 39,298 41,458 20,476 -20,203 -
Tax -9,140 -10,736 -4,797 -2,385 -762 -712 25,307 -
NP 24,616 29,004 40,811 36,913 40,696 19,764 5,104 186.27%
-
NP to SH 24,616 29,004 40,811 36,913 40,696 19,764 5,104 186.27%
-
Tax Rate 27.08% 27.02% 10.52% 6.07% 1.84% 3.48% - -
Total Cost 111,098 110,096 93,152 79,306 74,118 73,180 69,078 37.39%
-
Net Worth 939,294 966,800 973,248 950,136 931,595 914,084 897,316 3.10%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 74,121 10,713 - - - 16,464 -
Div Payout % - 255.56% 26.25% - - - 322.58% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 939,294 966,800 973,248 950,136 931,595 914,084 897,316 3.10%
NOSH 809,736 805,666 817,855 819,082 817,188 823,499 823,225 -1.09%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.14% 20.85% 30.46% 31.76% 35.45% 21.26% 6.88% -
ROE 2.62% 3.00% 4.19% 3.89% 4.37% 2.16% 0.57% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 16.76 17.27 16.38 14.19 14.05 11.29 9.01 51.42%
EPS 3.04 3.60 4.99 4.51 4.98 2.40 0.62 189.45%
DPS 0.00 9.20 1.31 0.00 0.00 0.00 2.00 -
NAPS 1.16 1.20 1.19 1.16 1.14 1.11 1.09 4.24%
Adjusted Per Share Value based on latest NOSH - 815,222
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 27.40 28.08 27.05 23.46 23.18 18.77 14.98 49.72%
EPS 4.97 5.86 8.24 7.45 8.22 3.99 1.03 186.37%
DPS 0.00 14.97 2.16 0.00 0.00 0.00 3.32 -
NAPS 1.8964 1.952 1.965 1.9183 1.8809 1.8455 1.8117 3.10%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.59 0.65 0.60 0.57 0.58 0.55 0.33 -
P/RPS 3.52 3.76 3.66 4.02 4.13 4.87 3.66 -2.57%
P/EPS 19.41 18.06 12.02 12.65 11.65 22.92 53.23 -49.05%
EY 5.15 5.54 8.32 7.91 8.59 4.36 1.88 96.14%
DY 0.00 14.15 2.18 0.00 0.00 0.00 6.06 -
P/NAPS 0.51 0.54 0.50 0.49 0.51 0.50 0.30 42.57%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 09/06/10 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 -
Price 0.61 0.59 0.58 0.56 0.56 0.61 0.33 -
P/RPS 3.64 3.42 3.54 3.95 3.99 5.40 3.66 -0.36%
P/EPS 20.07 16.39 11.62 12.43 11.24 25.42 53.23 -47.90%
EY 4.98 6.10 8.60 8.05 8.89 3.93 1.88 91.78%
DY 0.00 15.59 2.26 0.00 0.00 0.00 6.06 -
P/NAPS 0.53 0.49 0.49 0.48 0.49 0.55 0.30 46.29%

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