[ECM] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
18-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -3.03%
YoY- -295.68%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 29,899 59,948 95,838 129,149 165,604 168,550 170,130 -68.52%
PBT 16,680 -39,995 -37,762 -36,981 -33,862 24,655 28,169 -29.41%
Tax -2,500 -3,241 -5,245 -6,281 -8,128 -9,685 -16,623 -71.62%
NP 14,180 -43,236 -43,007 -43,262 -41,990 14,970 11,546 14.63%
-
NP to SH 14,180 -43,236 -43,007 -43,262 -41,990 14,970 11,546 14.63%
-
Tax Rate 14.99% - - - - 39.28% 59.01% -
Total Cost 15,719 103,184 138,845 172,411 207,594 153,580 158,584 -78.49%
-
Net Worth 378,748 380,081 268,585 438,955 910,026 998,076 1,017,534 -48.16%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 378,748 380,081 268,585 438,955 910,026 998,076 1,017,534 -48.16%
NOSH 266,724 267,663 268,222 268,222 828,819 818,095 840,937 -53.39%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 47.43% -72.12% -44.87% -33.50% -25.36% 8.88% 6.79% -
ROE 3.74% -11.38% -16.01% -9.86% -4.61% 1.50% 1.13% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 11.21 22.40 35.68 29.42 20.02 20.60 20.23 -32.46%
EPS 5.32 -16.15 -16.01 -9.86 -5.08 1.83 1.37 146.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.42 1.00 1.00 1.10 1.22 1.21 11.22%
Adjusted Per Share Value based on latest NOSH - 268,222
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 6.04 12.10 19.35 26.08 33.44 34.03 34.35 -68.51%
EPS 2.86 -8.73 -8.68 -8.73 -8.48 3.02 2.33 14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7647 0.7674 0.5423 0.8863 1.8373 2.0151 2.0544 -48.16%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.01 1.05 0.825 0.67 0.87 0.81 0.79 -
P/RPS 9.01 4.69 2.31 2.28 4.35 3.93 3.90 74.49%
P/EPS 19.00 -6.50 -5.15 -6.80 -17.14 44.27 57.54 -52.12%
EY 5.26 -15.38 -19.41 -14.71 -5.83 2.26 1.74 108.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.83 0.67 0.79 0.66 0.65 6.04%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 20/03/14 22/11/13 19/09/13 18/06/13 20/03/13 18/12/12 28/09/12 -
Price 1.03 1.05 0.955 0.825 0.67 0.79 0.80 -
P/RPS 9.19 4.69 2.68 2.80 3.35 3.83 3.95 75.31%
P/EPS 19.37 -6.50 -5.96 -8.37 -13.20 43.17 58.27 -51.91%
EY 5.16 -15.38 -16.77 -11.95 -7.58 2.32 1.72 107.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.96 0.83 0.61 0.65 0.66 6.93%

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