[ECM] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
07-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 50.63%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 122,004 157,553 199,297 197,736 185,122 144,512 95,634 17.64%
PBT 61,403 80,689 85,273 53,251 34,828 18,352 15,132 154.62%
Tax 1,428 1,744 954 1,455 1,489 1,806 -1,081 -
NP 62,831 82,433 86,227 54,706 36,317 20,158 14,051 171.66%
-
NP to SH 62,831 82,433 86,227 54,706 36,317 20,158 14,051 171.66%
-
Tax Rate -2.33% -2.16% -1.12% -2.73% -4.28% -9.84% 7.14% -
Total Cost 59,173 75,120 113,070 143,030 148,805 124,354 81,583 -19.28%
-
Net Worth 955,862 831,280 923,468 831,720 889,591 831,398 853,768 7.82%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 24,938 24,938 8,313 8,313 8,313 8,313 - -
Div Payout % 39.69% 30.25% 9.64% 15.20% 22.89% 41.24% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 955,862 831,280 923,468 831,720 889,591 831,398 853,768 7.82%
NOSH 831,185 831,280 831,055 831,720 831,394 831,398 828,901 0.18%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 51.50% 52.32% 43.27% 27.67% 19.62% 13.95% 14.69% -
ROE 6.57% 9.92% 9.34% 6.58% 4.08% 2.42% 1.65% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 14.68 18.95 23.98 23.77 22.27 17.38 11.54 17.42%
EPS 7.56 9.92 10.38 6.58 4.37 2.42 1.70 170.67%
DPS 3.00 3.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.15 1.00 1.1112 1.00 1.07 1.00 1.03 7.63%
Adjusted Per Share Value based on latest NOSH - 831,720
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 24.63 31.81 40.24 39.92 37.38 29.18 19.31 17.63%
EPS 12.69 16.64 17.41 11.05 7.33 4.07 2.84 171.53%
DPS 5.04 5.04 1.68 1.68 1.68 1.68 0.00 -
NAPS 1.9299 1.6784 1.8645 1.6792 1.7961 1.6786 1.7238 7.82%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.62 0.73 0.83 1.00 1.01 0.65 0.61 -
P/RPS 4.22 3.85 3.46 4.21 4.54 3.74 5.29 -13.99%
P/EPS 8.20 7.36 8.00 15.20 23.12 26.81 35.99 -62.72%
EY 12.19 13.58 12.50 6.58 4.32 3.73 2.78 168.14%
DY 4.84 4.11 1.20 1.00 0.99 1.54 0.00 -
P/NAPS 0.54 0.73 0.75 1.00 0.94 0.65 0.59 -5.73%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 12/03/08 13/12/07 07/09/07 26/06/07 30/03/07 12/12/06 -
Price 0.46 0.60 0.78 0.84 1.08 0.77 0.61 -
P/RPS 3.13 3.17 3.25 3.53 4.85 4.43 5.29 -29.54%
P/EPS 6.09 6.05 7.52 12.77 24.72 31.76 35.99 -69.43%
EY 16.43 16.53 13.30 7.83 4.04 3.15 2.78 227.23%
DY 6.52 5.00 1.28 1.19 0.93 1.30 0.00 -
P/NAPS 0.40 0.60 0.70 0.84 1.01 0.77 0.59 -22.84%

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