[ECM] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -58.93%
YoY- 78.53%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 28,540 20,485 16,237 20,644 20,935 20,165 26,984 3.81%
PBT 5,897 15,273 8,725 9,691 22,880 13,184 11,953 -37.64%
Tax -320 -609 171 -561 -650 -631 -5,709 -85.43%
NP 5,577 14,664 8,896 9,130 22,230 12,553 6,244 -7.27%
-
NP to SH 5,577 14,664 8,896 9,130 22,230 12,553 6,244 -7.27%
-
Tax Rate 5.43% 3.99% -1.96% 5.79% 2.84% 4.79% 47.76% -
Total Cost 22,963 5,821 7,341 11,514 -1,295 7,612 20,740 7.04%
-
Net Worth 874,007 780,358 721,617 712,842 703,482 682,356 672,300 19.17%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 8,331 - - - - 7,706 -
Div Payout % - 56.82% - - - - 123.42% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 874,007 780,358 721,617 712,842 703,482 682,356 672,300 19.17%
NOSH 832,388 833,181 779,200 780,256 780,000 774,876 770,632 5.28%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 19.54% 71.58% 54.79% 44.23% 106.19% 62.25% 23.14% -
ROE 0.64% 1.88% 1.23% 1.28% 3.16% 1.84% 0.93% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 3.43 2.46 2.08 2.65 2.68 2.60 3.50 -1.34%
EPS 0.67 1.76 1.27 1.17 2.85 1.62 0.81 -11.91%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.05 0.9366 0.9261 0.9136 0.9019 0.8806 0.8724 13.18%
Adjusted Per Share Value based on latest NOSH - 780,256
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 5.76 4.14 3.28 4.17 4.23 4.07 5.45 3.76%
EPS 1.13 2.96 1.80 1.84 4.49 2.53 1.26 -7.02%
DPS 0.00 1.68 0.00 0.00 0.00 0.00 1.56 -
NAPS 1.7646 1.5755 1.4569 1.4392 1.4203 1.3777 1.3574 19.17%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.13 0.16 0.17 0.12 0.12 0.11 0.11 -
P/RPS 3.79 6.51 8.16 4.54 4.47 4.23 3.14 13.40%
P/EPS 19.40 9.09 14.89 10.26 4.21 6.79 13.58 26.92%
EY 5.15 11.00 6.72 9.75 23.75 14.73 7.37 -21.30%
DY 0.00 6.25 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.12 0.17 0.18 0.13 0.13 0.12 0.13 -5.21%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 14/06/06 22/03/06 13/12/05 22/09/05 27/06/05 23/03/05 -
Price 0.55 0.18 0.15 0.14 0.13 0.12 0.15 -
P/RPS 16.04 7.32 7.20 5.29 4.84 4.61 4.28 141.85%
P/EPS 82.09 10.23 13.14 11.96 4.56 7.41 18.51 170.67%
EY 1.22 9.78 7.61 8.36 21.92 13.50 5.40 -63.00%
DY 0.00 5.56 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.52 0.19 0.16 0.15 0.14 0.14 0.17 111.15%

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