[ECM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -19.22%
YoY- -26.84%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 19,596 14,168 9,875 5,172 20,208 15,045 10,000 56.40%
PBT 6,244 6,459 5,700 945 2,029 2,410 1,394 170.98%
Tax -1,108 -637 -403 -239 -1,155 -989 -631 45.39%
NP 5,136 5,822 5,297 706 874 1,421 763 255.27%
-
NP to SH 5,136 5,822 5,297 706 874 1,421 763 255.27%
-
Tax Rate 17.75% 9.86% 7.07% 25.29% 56.92% 41.04% 45.27% -
Total Cost 14,460 8,346 4,578 4,466 19,334 13,624 9,237 34.71%
-
Net Worth 172,773 165,315 135,999 146,162 146,162 146,162 146,162 11.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 767 714 588 - - - - -
Div Payout % 14.95% 12.28% 11.10% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 172,773 165,315 135,999 146,162 146,162 146,162 146,162 11.76%
NOSH 479,925 446,798 446,798 286,592 286,592 286,592 286,592 40.88%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.21% 41.09% 53.64% 13.65% 4.33% 9.44% 7.63% -
ROE 2.97% 3.52% 3.89% 0.48% 0.60% 0.97% 0.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.08 3.17 2.69 1.80 7.05 5.25 3.49 10.94%
EPS 1.30 1.59 1.62 0.25 0.31 0.49 0.27 184.32%
DPS 0.16 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.51 0.51 0.51 0.51 -20.67%
Adjusted Per Share Value based on latest NOSH - 286,592
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.96 2.86 1.99 1.04 4.08 3.04 2.02 56.44%
EPS 1.04 1.18 1.07 0.14 0.18 0.29 0.15 262.32%
DPS 0.16 0.14 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.3488 0.3338 0.2746 0.2951 0.2951 0.2951 0.2951 11.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.28 0.31 0.345 0.52 0.53 0.53 0.525 -
P/RPS 6.86 9.78 12.84 28.81 7.52 10.10 15.05 -40.68%
P/EPS 26.16 23.79 23.94 211.09 173.79 106.89 197.20 -73.89%
EY 3.82 4.20 4.18 0.47 0.58 0.94 0.51 281.41%
DY 0.57 0.52 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.93 1.02 1.04 1.04 1.03 -16.87%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 14/02/19 22/11/18 29/08/18 28/05/18 21/02/18 22/11/17 14/08/17 -
Price 0.325 0.32 0.345 0.365 0.515 0.46 0.525 -
P/RPS 7.96 10.09 12.84 20.23 7.30 8.76 15.05 -34.52%
P/EPS 30.37 24.56 23.94 148.17 168.87 92.77 197.20 -71.17%
EY 3.29 4.07 4.18 0.67 0.59 1.08 0.51 245.36%
DY 0.49 0.50 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.93 0.72 1.01 0.90 1.03 -8.57%

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