[ECM] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 6.03%
YoY- -51.91%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 29,140 37,244 165,604 170,485 168,672 183,064 180,545 -70.38%
PBT 17,968 22,960 -33,862 26,952 25,768 35,436 51,615 -50.54%
Tax -2,552 -3,912 -8,130 -8,449 -8,318 -11,300 -21,668 -76.00%
NP 15,416 19,048 -41,992 18,502 17,450 24,136 29,947 -35.79%
-
NP to SH 15,416 19,048 -41,992 18,502 17,450 24,136 29,947 -35.79%
-
Tax Rate 14.20% 17.04% - 31.35% 32.28% 31.89% 41.98% -
Total Cost 13,724 18,196 207,596 151,982 151,222 158,928 150,598 -79.77%
-
Net Worth 268,585 438,955 910,026 1,007,734 1,005,452 1,008,589 1,010,714 -58.69%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 268,585 438,955 910,026 1,007,734 1,005,452 1,008,589 1,010,714 -58.69%
NOSH 268,222 268,222 828,819 826,011 830,952 826,712 821,718 -52.62%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 52.90% 51.14% -25.36% 10.85% 10.35% 13.18% 16.59% -
ROE 5.74% 4.34% -4.61% 1.84% 1.74% 2.39% 2.96% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 10.85 8.48 20.02 20.64 20.30 22.14 21.97 -37.54%
EPS 4.40 4.36 -5.06 2.24 2.10 2.92 3.64 13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.10 1.22 1.21 1.22 1.23 -12.90%
Adjusted Per Share Value based on latest NOSH - 818,095
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 5.88 7.52 33.44 34.42 34.05 36.96 36.45 -70.39%
EPS 3.11 3.85 -8.48 3.74 3.52 4.87 6.05 -35.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5423 0.8863 1.8373 2.0346 2.03 2.0363 2.0406 -58.69%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.825 0.67 0.87 0.81 0.79 0.71 0.73 -
P/RPS 7.60 7.90 4.35 3.92 3.89 3.21 3.32 73.78%
P/EPS 14.37 15.44 -17.14 36.16 37.62 24.32 20.03 -19.87%
EY 6.96 6.48 -5.83 2.77 2.66 4.11 4.99 24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.67 0.79 0.66 0.65 0.58 0.59 25.57%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 19/09/13 18/06/13 20/03/13 18/12/12 28/09/12 20/06/12 28/03/12 -
Price 0.955 0.825 0.67 0.79 0.80 0.75 0.73 -
P/RPS 8.80 9.72 3.35 3.83 3.94 3.39 3.32 91.64%
P/EPS 16.64 19.01 -13.20 35.27 38.10 25.69 20.03 -11.63%
EY 6.01 5.26 -7.58 2.84 2.62 3.89 4.99 13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.61 0.65 0.66 0.61 0.59 38.38%

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