[ECM] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
16-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -3.19%
YoY- -55.97%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 133,963 87,165 57,407 23,236 74,182 57,946 37,646 132.54%
PBT 45,608 29,474 20,729 5,119 -20,203 9,812 8,607 203.02%
Tax -4,797 -1,789 -381 -178 25,307 -1,156 -1,543 112.57%
NP 40,811 27,685 20,348 4,941 5,104 8,656 7,064 220.94%
-
NP to SH 40,811 27,685 20,348 4,941 5,104 8,656 7,064 220.94%
-
Tax Rate 10.52% 6.07% 1.84% 3.48% - 11.78% 17.93% -
Total Cost 93,152 59,480 37,059 18,295 69,078 49,290 30,582 109.70%
-
Net Worth 973,248 950,136 931,595 914,084 897,316 906,819 922,475 3.62%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 10,713 - - - 16,464 - - -
Div Payout % 26.25% - - - 322.58% - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 973,248 950,136 931,595 914,084 897,316 906,819 922,475 3.62%
NOSH 817,855 819,082 817,188 823,499 823,225 824,380 831,058 -1.05%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 30.46% 31.76% 35.45% 21.26% 6.88% 14.94% 18.76% -
ROE 4.19% 2.91% 2.18% 0.54% 0.57% 0.95% 0.77% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 16.38 10.64 7.02 2.82 9.01 7.03 4.53 135.03%
EPS 4.99 3.38 2.49 0.60 0.62 1.05 0.85 224.38%
DPS 1.31 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.19 1.16 1.14 1.11 1.09 1.10 1.11 4.73%
Adjusted Per Share Value based on latest NOSH - 823,499
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 27.05 17.60 11.59 4.69 14.98 11.70 7.60 132.57%
EPS 8.24 5.59 4.11 1.00 1.03 1.75 1.43 220.38%
DPS 2.16 0.00 0.00 0.00 3.32 0.00 0.00 -
NAPS 1.965 1.9183 1.8809 1.8455 1.8117 1.8309 1.8625 3.62%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.60 0.57 0.58 0.55 0.33 0.31 0.50 -
P/RPS 3.66 5.36 8.26 19.49 3.66 4.41 11.04 -52.00%
P/EPS 12.02 16.86 23.29 91.67 53.23 29.52 58.82 -65.20%
EY 8.32 5.93 4.29 1.09 1.88 3.39 1.70 187.42%
DY 2.18 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.50 0.49 0.51 0.50 0.30 0.28 0.45 7.25%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 22/12/08 29/09/08 -
Price 0.58 0.56 0.56 0.61 0.33 0.36 0.42 -
P/RPS 3.54 5.26 7.97 21.62 3.66 5.12 9.27 -47.27%
P/EPS 11.62 16.57 22.49 101.67 53.23 34.29 49.41 -61.79%
EY 8.60 6.04 4.45 0.98 1.88 2.92 2.02 161.99%
DY 2.26 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.49 0.48 0.49 0.55 0.30 0.33 0.38 18.41%

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