[ECM] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
16-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -123.04%
YoY- -101.87%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 133,963 103,401 93,943 71,872 74,182 81,317 92,950 27.50%
PBT 45,608 -541 -8,081 -27,547 -20,203 17,173 32,860 24.35%
Tax -4,797 24,674 26,469 26,371 25,307 2,692 1,848 -
NP 40,811 24,133 18,388 -1,176 5,104 19,865 34,708 11.37%
-
NP to SH 40,811 24,133 18,388 -1,176 5,104 19,865 34,708 11.37%
-
Tax Rate 10.52% - - - - -15.68% -5.62% -
Total Cost 93,152 79,268 75,555 73,048 69,078 61,452 58,242 36.64%
-
Net Worth 976,246 945,657 934,254 914,084 900,390 921,684 922,854 3.81%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 10,746 16,520 16,520 16,520 16,520 24,938 24,938 -42.86%
Div Payout % 26.33% 68.46% 89.85% 0.00% 323.69% 125.54% 71.85% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 976,246 945,657 934,254 914,084 900,390 921,684 922,854 3.81%
NOSH 820,374 815,222 819,521 823,499 826,046 837,894 831,400 -0.88%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 30.46% 23.34% 19.57% -1.64% 6.88% 24.43% 37.34% -
ROE 4.18% 2.55% 1.97% -0.13% 0.57% 2.16% 3.76% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 16.33 12.68 11.46 8.73 8.98 9.70 11.18 28.64%
EPS 4.97 2.96 2.24 -0.14 0.62 2.37 4.17 12.37%
DPS 1.31 2.00 2.02 2.00 2.00 3.00 3.00 -42.35%
NAPS 1.19 1.16 1.14 1.11 1.09 1.10 1.11 4.73%
Adjusted Per Share Value based on latest NOSH - 823,499
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 27.05 20.88 18.97 14.51 14.98 16.42 18.77 27.50%
EPS 8.24 4.87 3.71 -0.24 1.03 4.01 7.01 11.34%
DPS 2.17 3.34 3.34 3.34 3.34 5.04 5.04 -42.89%
NAPS 1.971 1.9093 1.8863 1.8455 1.8179 1.8609 1.8632 3.81%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.60 0.57 0.58 0.55 0.33 0.31 0.50 -
P/RPS 3.67 4.49 5.06 6.30 3.67 3.19 4.47 -12.28%
P/EPS 12.06 19.25 25.85 -385.14 53.41 13.08 11.98 0.44%
EY 8.29 5.19 3.87 -0.26 1.87 7.65 8.35 -0.47%
DY 2.18 3.51 3.48 3.64 6.06 9.68 6.00 -48.98%
P/NAPS 0.50 0.49 0.51 0.50 0.30 0.28 0.45 7.25%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 07/12/09 28/09/09 16/06/09 31/03/09 22/12/08 29/09/08 -
Price 0.58 0.56 0.56 0.61 0.33 0.36 0.42 -
P/RPS 3.55 4.42 4.89 6.99 3.67 3.71 3.76 -3.74%
P/EPS 11.66 18.92 24.96 -427.16 53.41 15.18 10.06 10.31%
EY 8.58 5.29 4.01 -0.23 1.87 6.59 9.94 -9.31%
DY 2.26 3.57 3.60 3.28 6.06 8.33 7.14 -53.45%
P/NAPS 0.49 0.48 0.49 0.55 0.30 0.33 0.38 18.41%

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