[ECM] QoQ TTM Result on 31-Jan-2012 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -59.91%
YoY- -54.08%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 168,550 170,130 179,722 180,545 247,054 245,237 230,157 -18.67%
PBT 24,655 28,169 41,988 51,615 107,512 106,124 95,223 -59.20%
Tax -9,685 -16,623 -19,879 -21,668 -32,814 -26,095 -23,391 -44.29%
NP 14,970 11,546 22,109 29,947 74,698 80,029 71,832 -64.68%
-
NP to SH 14,970 11,546 22,109 29,947 74,698 80,029 71,832 -64.68%
-
Tax Rate 39.28% 59.01% 47.34% 41.98% 30.52% 24.59% 24.56% -
Total Cost 153,580 158,584 157,613 150,598 172,356 165,208 158,325 -1.99%
-
Net Worth 998,076 1,017,534 1,008,589 816,363 816,666 816,815 813,636 14.52%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - 34,728 34,728 34,728 -
Div Payout % - - - - 46.49% 43.40% 48.35% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 998,076 1,017,534 1,008,589 816,363 816,666 816,815 813,636 14.52%
NOSH 818,095 840,937 826,712 816,363 816,666 816,815 813,636 0.36%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 8.88% 6.79% 12.30% 16.59% 30.24% 32.63% 31.21% -
ROE 1.50% 1.13% 2.19% 3.67% 9.15% 9.80% 8.83% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 20.60 20.23 21.74 22.12 30.25 30.02 28.29 -18.98%
EPS 1.83 1.37 2.67 3.67 9.15 9.80 8.83 -64.81%
DPS 0.00 0.00 0.00 0.00 4.25 4.25 4.25 -
NAPS 1.22 1.21 1.22 1.00 1.00 1.00 1.00 14.10%
Adjusted Per Share Value based on latest NOSH - 816,363
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 34.03 34.35 36.29 36.45 49.88 49.51 46.47 -18.67%
EPS 3.02 2.33 4.46 6.05 15.08 16.16 14.50 -64.69%
DPS 0.00 0.00 0.00 0.00 7.01 7.01 7.01 -
NAPS 2.0151 2.0544 2.0363 1.6482 1.6489 1.6492 1.6427 14.52%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.81 0.79 0.71 0.73 0.71 0.81 0.80 -
P/RPS 3.93 3.90 3.27 3.30 2.35 2.70 2.83 24.34%
P/EPS 44.27 57.54 26.55 19.90 7.76 8.27 9.06 186.57%
EY 2.26 1.74 3.77 5.03 12.88 12.10 11.04 -65.09%
DY 0.00 0.00 0.00 0.00 5.99 5.25 5.31 -
P/NAPS 0.66 0.65 0.58 0.73 0.71 0.81 0.80 -11.98%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 18/12/12 28/09/12 20/06/12 28/03/12 14/12/11 22/09/11 10/06/11 -
Price 0.79 0.80 0.75 0.73 0.73 0.63 0.79 -
P/RPS 3.83 3.95 3.45 3.30 2.41 2.10 2.79 23.39%
P/EPS 43.17 58.27 28.04 19.90 7.98 6.43 8.95 184.12%
EY 2.32 1.72 3.57 5.03 12.53 15.55 11.18 -64.78%
DY 0.00 0.00 0.00 0.00 5.82 6.75 5.38 -
P/NAPS 0.65 0.66 0.61 0.73 0.73 0.63 0.79 -12.14%

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