[ECM] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 103.32%
YoY- 393.21%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 26,984 18,690 18,632 24,266 24,812 20,052 16,485 38.68%
PBT 11,953 5,573 5,275 8,843 -245,053 612 1,119 381.55%
Tax -5,709 -459 -593 -510 -6,245 -97 -326 568.53%
NP 6,244 5,114 4,682 8,333 -251,298 515 793 293.31%
-
NP to SH 6,244 5,114 4,682 8,333 -251,298 515 793 293.31%
-
Tax Rate 47.76% 8.24% 11.24% 5.77% - 15.85% 29.13% -
Total Cost 20,740 13,576 13,950 15,933 276,110 19,537 15,692 20.33%
-
Net Worth 672,300 669,856 658,473 657,226 649,988 586,511 627,738 4.65%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 7,706 - - - - - - -
Div Payout % 123.42% - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 672,300 669,856 658,473 657,226 649,988 586,511 627,738 4.65%
NOSH 770,632 774,848 767,540 771,574 772,324 735,714 792,999 -1.88%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 23.14% 27.36% 25.13% 34.34% -1,012.81% 2.57% 4.81% -
ROE 0.93% 0.76% 0.71% 1.27% -38.66% 0.09% 0.13% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 3.50 2.41 2.43 3.14 3.21 2.73 2.08 41.24%
EPS 0.81 0.66 0.61 1.08 -32.54 0.07 0.10 300.77%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8724 0.8645 0.8579 0.8518 0.8416 0.7972 0.7916 6.66%
Adjusted Per Share Value based on latest NOSH - 771,574
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 5.45 3.77 3.76 4.90 5.01 4.05 3.33 38.67%
EPS 1.26 1.03 0.95 1.68 -50.74 0.10 0.16 293.35%
DPS 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3574 1.3524 1.3295 1.3269 1.3123 1.1842 1.2674 4.65%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.11 0.10 0.11 0.12 0.14 0.17 0.12 -
P/RPS 3.14 4.15 4.53 3.82 4.36 6.24 5.77 -33.22%
P/EPS 13.58 15.15 18.03 11.11 -0.43 242.86 120.00 -76.44%
EY 7.37 6.60 5.55 9.00 -232.41 0.41 0.83 325.97%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.13 0.14 0.17 0.21 0.15 -9.05%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 13/12/04 21/09/04 23/06/04 26/03/04 11/12/03 24/09/03 -
Price 0.15 0.10 0.11 0.10 0.15 0.15 0.12 -
P/RPS 4.28 4.15 4.53 3.18 4.67 5.50 5.77 -17.98%
P/EPS 18.51 15.15 18.03 9.26 -0.46 214.29 120.00 -71.07%
EY 5.40 6.60 5.55 10.80 -216.92 0.47 0.83 246.53%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.13 0.12 0.18 0.19 0.15 8.66%

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