[ECM] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 27.09%
YoY- -456.01%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 24,266 70,395 45,583 25,531 9,046 38,629 28,805 -10.81%
PBT 8,843 -245,889 -836 -1,473 -2,569 8,247 3,120 100.40%
Tax -510 -6,942 -697 -599 -273 -7,130 -1,088 -39.68%
NP 8,333 -252,831 -1,533 -2,072 -2,842 1,117 2,032 156.42%
-
NP to SH 8,333 -252,831 -1,533 -2,072 -2,842 1,117 2,032 156.42%
-
Tax Rate 5.77% - - - - 86.46% 34.87% -
Total Cost 15,933 323,226 47,116 27,603 11,888 37,512 26,773 -29.27%
-
Net Worth 657,226 649,492 611,053 600,736 603,425 342,075 0 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 657,226 649,492 611,053 600,736 603,425 342,075 0 -
NOSH 771,574 772,285 766,499 758,888 768,108 436,153 414,693 51.33%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 34.34% -359.16% -3.36% -8.12% -31.42% 2.89% 7.05% -
ROE 1.27% -38.93% -0.25% -0.34% -0.47% 0.33% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 3.14 9.12 5.95 3.36 1.18 8.86 6.95 -41.14%
EPS 1.08 -32.74 -0.20 -0.27 -0.37 0.26 0.63 43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8518 0.841 0.7972 0.7916 0.7856 0.7843 0.00 -
Adjusted Per Share Value based on latest NOSH - 792,999
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 4.90 14.21 9.20 5.15 1.83 7.80 5.82 -10.84%
EPS 1.68 -51.05 -0.31 -0.42 -0.57 0.23 0.41 156.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.3113 1.2337 1.2129 1.2183 0.6907 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 0.12 0.14 0.17 0.12 0.08 0.10 0.10 -
P/RPS 3.82 1.54 2.86 3.57 6.79 1.13 1.44 91.74%
P/EPS 11.11 -0.43 -85.00 -43.95 -21.62 39.05 20.41 -33.35%
EY 9.00 -233.84 -1.18 -2.28 -4.63 2.56 4.90 50.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.21 0.15 0.10 0.13 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 26/03/04 11/12/03 24/09/03 30/06/03 27/03/03 18/12/02 -
Price 0.10 0.15 0.15 0.12 0.10 0.08 0.08 -
P/RPS 3.18 1.65 2.52 3.57 8.49 0.90 1.15 97.13%
P/EPS 9.26 -0.46 -75.00 -43.95 -27.03 31.24 16.33 -31.51%
EY 10.80 -218.25 -1.33 -2.28 -3.70 3.20 6.13 45.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.18 0.19 0.15 0.13 0.10 0.00 -

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