[ECM] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
27-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -48.5%
YoY- 50.64%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 77,981 61,744 41,100 20,165 88,572 61,588 42,898 48.78%
PBT 54,480 45,755 36,064 13,184 31,645 19,692 14,118 145.41%
Tax -1,671 -1,842 -1,281 -631 -7,270 -1,561 -1,103 31.80%
NP 52,809 43,913 34,783 12,553 24,375 18,131 13,015 153.74%
-
NP to SH 52,809 43,913 34,783 12,553 24,375 18,131 13,015 153.74%
-
Tax Rate 3.07% 4.03% 3.55% 4.79% 22.97% 7.93% 7.81% -
Total Cost 25,172 17,831 6,317 7,612 64,197 43,457 29,883 -10.77%
-
Net Worth 802,069 711,328 701,807 682,356 673,013 666,989 660,684 13.76%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - 7,712 - - -
Div Payout % - - - - 31.64% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 802,069 711,328 701,807 682,356 673,013 666,989 660,684 13.76%
NOSH 778,708 778,599 778,143 774,876 771,273 771,531 770,118 0.74%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 67.72% 71.12% 84.63% 62.25% 27.52% 29.44% 30.34% -
ROE 6.58% 6.17% 4.96% 1.84% 3.62% 2.72% 1.97% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 10.01 7.93 5.28 2.60 11.48 7.98 5.57 47.65%
EPS 7.51 5.64 4.47 1.62 3.16 2.35 1.69 169.56%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.03 0.9136 0.9019 0.8806 0.8726 0.8645 0.8579 12.92%
Adjusted Per Share Value based on latest NOSH - 774,876
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 15.74 12.47 8.30 4.07 17.88 12.43 8.66 48.77%
EPS 10.66 8.87 7.02 2.53 4.92 3.66 2.63 153.56%
DPS 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 1.6194 1.4362 1.417 1.3777 1.3588 1.3467 1.3339 13.76%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.17 0.12 0.12 0.11 0.11 0.10 0.11 -
P/RPS 1.70 1.51 2.27 4.23 0.96 1.25 1.97 -9.33%
P/EPS 2.51 2.13 2.68 6.79 3.48 4.26 6.51 -46.93%
EY 39.89 47.00 37.25 14.73 28.73 23.50 15.36 88.60%
DY 0.00 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.17 0.13 0.13 0.12 0.13 0.12 0.13 19.52%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 22/03/06 13/12/05 22/09/05 27/06/05 23/03/05 13/12/04 21/09/04 -
Price 0.15 0.14 0.13 0.12 0.15 0.10 0.11 -
P/RPS 1.50 1.77 2.46 4.61 1.31 1.25 1.97 -16.57%
P/EPS 2.21 2.48 2.91 7.41 4.75 4.26 6.51 -51.24%
EY 45.21 40.29 34.38 13.50 21.07 23.50 15.36 104.97%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.15 0.15 0.14 0.14 0.17 0.12 0.13 9.98%

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