[ECM] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
19-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 0.59%
YoY- -472.48%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 26,616 29,899 59,948 95,838 129,149 165,604 168,550 -70.88%
PBT 13,856 16,680 -39,995 -37,762 -36,981 -33,862 24,655 -31.97%
Tax -1,880 -2,500 -3,241 -5,245 -6,281 -8,128 -9,685 -66.57%
NP 11,976 14,180 -43,236 -43,007 -43,262 -41,990 14,970 -13.85%
-
NP to SH 11,976 14,180 -43,236 -43,007 -43,262 -41,990 14,970 -13.85%
-
Tax Rate 13.57% 14.99% - - - - 39.28% -
Total Cost 14,640 15,719 103,184 138,845 172,411 207,594 153,580 -79.22%
-
Net Worth 417,357 378,748 380,081 268,585 438,955 910,026 998,076 -44.16%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 417,357 378,748 380,081 268,585 438,955 910,026 998,076 -44.16%
NOSH 269,263 266,724 267,663 268,222 268,222 828,819 818,095 -52.42%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 45.00% 47.43% -72.12% -44.87% -33.50% -25.36% 8.88% -
ROE 2.87% 3.74% -11.38% -16.01% -9.86% -4.61% 1.50% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 9.88 11.21 22.40 35.68 29.42 20.02 20.60 -38.81%
EPS 4.45 5.32 -16.15 -16.01 -9.86 -5.08 1.83 81.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.42 1.42 1.00 1.00 1.10 1.22 17.35%
Adjusted Per Share Value based on latest NOSH - 268,222
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 5.37 6.04 12.10 19.35 26.08 33.44 34.03 -70.89%
EPS 2.42 2.86 -8.73 -8.68 -8.73 -8.48 3.02 -13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8426 0.7647 0.7674 0.5423 0.8863 1.8373 2.0151 -44.17%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.99 1.01 1.05 0.825 0.67 0.87 0.81 -
P/RPS 10.02 9.01 4.69 2.31 2.28 4.35 3.93 86.95%
P/EPS 22.26 19.00 -6.50 -5.15 -6.80 -17.14 44.27 -36.84%
EY 4.49 5.26 -15.38 -19.41 -14.71 -5.83 2.26 58.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.74 0.83 0.67 0.79 0.66 -2.03%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 10/06/14 20/03/14 22/11/13 19/09/13 18/06/13 20/03/13 18/12/12 -
Price 1.01 1.03 1.05 0.955 0.825 0.67 0.79 -
P/RPS 10.22 9.19 4.69 2.68 2.80 3.35 3.83 92.72%
P/EPS 22.71 19.37 -6.50 -5.96 -8.37 -13.20 43.17 -34.91%
EY 4.40 5.16 -15.38 -16.77 -11.95 -7.58 2.32 53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.74 0.96 0.83 0.61 0.65 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