[ECM] QoQ TTM 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- 4.42%
YoY- -9071.04%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 88,572 86,400 87,762 85,615 70,395 55,407 50,439 45.30%
PBT 31,644 -225,362 -230,323 -234,479 -245,891 4,289 5,037 238.57%
Tax -7,271 -7,807 -7,445 -7,178 -6,941 -6,738 -6,551 7.16%
NP 24,373 -233,169 -237,768 -241,657 -252,832 -2,449 -1,514 -
-
NP to SH 24,373 -233,169 -237,768 -241,657 -252,832 -2,449 -1,514 -
-
Tax Rate 22.98% - - - - 157.10% 130.06% -
Total Cost 64,199 319,569 325,530 327,272 323,227 57,856 51,953 15.08%
-
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 % 31.62% - - - - - - -
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 27.52% -269.87% -270.92% -282.26% -359.16% -4.42% -3.00% -
ROE 3.63% -34.81% -36.11% -36.77% -38.90% -0.42% -0.24% -
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 11.49 11.15 11.43 11.10 9.11 7.53 6.36 48.06%
EPS 3.16 -30.09 -30.98 -31.32 -32.74 -0.33 -0.19 -
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 17.88 17.44 17.72 17.29 14.21 11.19 10.18 45.32%
EPS 4.92 -47.08 -48.01 -48.79 -51.05 -0.49 -0.31 -
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 0.96 0.90 0.96 1.08 1.54 2.26 1.89 -36.20%
P/EPS 3.48 -0.33 -0.36 -0.38 -0.43 -51.07 -62.85 -
EY 28.75 -300.92 -281.62 -261.00 -233.83 -1.96 -1.59 -
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 1.31 0.90 0.96 0.90 1.65 1.99 1.89 -21.59%
P/EPS 4.74 -0.33 -0.36 -0.32 -0.46 -45.06 -62.85 -
EY 21.08 -300.92 -281.62 -313.20 -218.24 -2.22 -1.59 -
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