[ECM] QoQ Quarter Result on 31-Jul-2005 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 77.09%
YoY- 374.8%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 20,485 16,237 20,644 20,935 20,165 26,984 18,690 6.32%
PBT 15,273 8,725 9,691 22,880 13,184 11,953 5,573 96.19%
Tax -609 171 -561 -650 -631 -5,709 -459 20.80%
NP 14,664 8,896 9,130 22,230 12,553 6,244 5,114 102.22%
-
NP to SH 14,664 8,896 9,130 22,230 12,553 6,244 5,114 102.22%
-
Tax Rate 3.99% -1.96% 5.79% 2.84% 4.79% 47.76% 8.24% -
Total Cost 5,821 7,341 11,514 -1,295 7,612 20,740 13,576 -43.22%
-
Net Worth 780,358 721,617 712,842 703,482 682,356 672,300 669,856 10.74%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 8,331 - - - - 7,706 - -
Div Payout % 56.82% - - - - 123.42% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 780,358 721,617 712,842 703,482 682,356 672,300 669,856 10.74%
NOSH 833,181 779,200 780,256 780,000 774,876 770,632 774,848 4.97%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 71.58% 54.79% 44.23% 106.19% 62.25% 23.14% 27.36% -
ROE 1.88% 1.23% 1.28% 3.16% 1.84% 0.93% 0.76% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 2.46 2.08 2.65 2.68 2.60 3.50 2.41 1.38%
EPS 1.76 1.27 1.17 2.85 1.62 0.81 0.66 92.64%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.9366 0.9261 0.9136 0.9019 0.8806 0.8724 0.8645 5.50%
Adjusted Per Share Value based on latest NOSH - 780,000
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 4.14 3.28 4.17 4.23 4.07 5.45 3.77 6.45%
EPS 2.96 1.80 1.84 4.49 2.53 1.26 1.03 102.52%
DPS 1.68 0.00 0.00 0.00 0.00 1.56 0.00 -
NAPS 1.5755 1.4569 1.4392 1.4203 1.3777 1.3574 1.3524 10.74%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.16 0.17 0.12 0.12 0.11 0.11 0.10 -
P/RPS 6.51 8.16 4.54 4.47 4.23 3.14 4.15 35.11%
P/EPS 9.09 14.89 10.26 4.21 6.79 13.58 15.15 -28.92%
EY 11.00 6.72 9.75 23.75 14.73 7.37 6.60 40.70%
DY 6.25 0.00 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.17 0.18 0.13 0.13 0.12 0.13 0.12 26.21%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 14/06/06 22/03/06 13/12/05 22/09/05 27/06/05 23/03/05 13/12/04 -
Price 0.18 0.15 0.14 0.13 0.12 0.15 0.10 -
P/RPS 7.32 7.20 5.29 4.84 4.61 4.28 4.15 46.13%
P/EPS 10.23 13.14 11.96 4.56 7.41 18.51 15.15 -23.08%
EY 9.78 7.61 8.36 21.92 13.50 5.40 6.60 30.06%
DY 5.56 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.19 0.16 0.15 0.14 0.14 0.17 0.12 35.96%

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