[ECM] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 42.54%
YoY- 94.06%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 85,615 70,395 55,407 50,439 40,665 38,629 41,126 63.11%
PBT -234,479 -245,891 4,289 5,037 4,418 8,247 -22,208 381.97%
Tax -7,178 -6,941 -6,738 -6,551 -7,053 -7,130 -1,972 136.81%
NP -241,657 -252,832 -2,449 -1,514 -2,635 1,117 -24,180 364.62%
-
NP to SH -241,657 -252,832 -2,449 -1,514 -2,635 1,117 -24,180 364.62%
-
Tax Rate - - 157.10% 130.06% 159.64% 86.46% - -
Total Cost 327,272 323,227 57,856 51,953 43,300 37,512 65,306 193.13%
-
Net Worth 657,226 649,988 586,511 627,738 603,425 335,424 0 -
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 657,226 649,988 586,511 627,738 603,425 335,424 0 -
NOSH 771,574 772,324 735,714 792,999 768,108 427,619 414,285 51.43%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin -282.26% -359.16% -4.42% -3.00% -6.48% 2.89% -58.79% -
ROE -36.77% -38.90% -0.42% -0.24% -0.44% 0.33% 0.00% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 11.10 9.11 7.53 6.36 5.29 9.03 9.93 7.71%
EPS -31.32 -32.74 -0.33 -0.19 -0.34 0.26 -5.84 206.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8518 0.8416 0.7972 0.7916 0.7856 0.7844 0.00 -
Adjusted Per Share Value based on latest NOSH - 792,999
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 17.29 14.21 11.19 10.18 8.21 7.80 8.30 63.18%
EPS -48.79 -51.05 -0.49 -0.31 -0.53 0.23 -4.88 364.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.3123 1.1842 1.2674 1.2183 0.6772 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 0.12 0.14 0.17 0.12 0.08 0.10 0.10 -
P/RPS 1.08 1.54 2.26 1.89 1.51 1.11 1.01 4.57%
P/EPS -0.38 -0.43 -51.07 -62.85 -23.32 38.28 -1.71 -63.34%
EY -261.00 -233.83 -1.96 -1.59 -4.29 2.61 -58.37 171.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.21 0.15 0.10 0.13 0.00 -
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 26/03/04 11/12/03 24/09/03 30/06/03 27/03/03 18/12/02 -
Price 0.10 0.15 0.15 0.12 0.10 0.08 0.08 -
P/RPS 0.90 1.65 1.99 1.89 1.89 0.89 0.81 7.28%
P/EPS -0.32 -0.46 -45.06 -62.85 -29.15 30.63 -1.37 -62.10%
EY -313.20 -218.24 -2.22 -1.59 -3.43 3.27 -72.96 164.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.18 0.19 0.15 0.13 0.10 0.00 -

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