[ECM] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 8.7%
YoY- 121.51%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 85,906 78,301 77,981 88,728 86,774 84,471 88,572 -2.02%
PBT 39,953 56,569 54,480 57,708 53,590 35,985 31,644 16.86%
Tax -1,686 -1,649 -1,671 -7,551 -7,449 -7,392 -7,271 -62.35%
NP 38,267 54,920 52,809 50,157 46,141 28,593 24,373 35.19%
-
NP to SH 38,267 54,920 52,809 50,157 46,141 28,593 24,373 35.19%
-
Tax Rate 4.22% 2.92% 3.07% 13.08% 13.90% 20.54% 22.98% -
Total Cost 47,639 23,381 25,172 38,571 40,633 55,878 64,199 -18.08%
-
Net Worth 832,388 0 721,617 712,842 0 0 672,300 15.34%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - 7,706 7,706 7,706 7,706 -
Div Payout % - - - 15.36% 16.70% 26.95% 31.62% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 832,388 0 721,617 712,842 0 0 672,300 15.34%
NOSH 832,388 833,181 779,200 780,256 780,000 774,876 770,632 5.28%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 44.55% 70.14% 67.72% 56.53% 53.17% 33.85% 27.52% -
ROE 4.60% 0.00% 7.32% 7.04% 0.00% 0.00% 3.63% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 10.32 9.40 10.01 11.37 11.12 10.90 11.49 -6.92%
EPS 4.60 6.59 6.78 6.43 5.92 3.69 3.16 28.53%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.00 0.00 0.9261 0.9136 0.00 0.00 0.8724 9.55%
Adjusted Per Share Value based on latest NOSH - 780,256
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 17.34 15.81 15.74 17.91 17.52 17.05 17.88 -2.02%
EPS 7.73 11.09 10.66 10.13 9.32 5.77 4.92 35.25%
DPS 0.00 0.00 0.00 1.56 1.56 1.56 1.56 -
NAPS 1.6806 0.00 1.4569 1.4392 0.00 0.00 1.3574 15.34%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.13 0.16 0.17 0.12 0.12 0.11 0.11 -
P/RPS 1.26 1.70 1.70 1.06 1.08 1.01 0.96 19.93%
P/EPS 2.83 2.43 2.51 1.87 2.03 2.98 3.48 -12.90%
EY 35.36 41.20 39.87 53.57 49.30 33.55 28.75 14.83%
DY 0.00 0.00 0.00 8.33 8.33 9.09 9.09 -
P/NAPS 0.13 0.00 0.18 0.13 0.00 0.00 0.13 0.00%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 14/06/06 22/03/06 13/12/05 22/09/05 27/06/05 23/03/05 -
Price 0.55 0.18 0.15 0.14 0.13 0.12 0.15 -
P/RPS 5.33 1.92 1.50 1.23 1.17 1.10 1.31 155.51%
P/EPS 11.96 2.73 2.21 2.18 2.20 3.25 4.74 85.65%
EY 8.36 36.62 45.18 45.92 45.50 30.75 21.08 -46.11%
DY 0.00 0.00 0.00 7.14 7.69 8.33 6.67 -
P/NAPS 0.55 0.00 0.16 0.15 0.00 0.00 0.17 119.21%

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