[ECM] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -42.77%
YoY- -76.96%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 93,943 71,872 74,182 81,317 92,950 122,004 157,553 -29.18%
PBT -8,081 -27,547 -20,203 17,173 32,860 61,403 80,689 -
Tax 26,469 26,371 25,307 2,692 1,848 1,428 1,744 514.01%
NP 18,388 -1,176 5,104 19,865 34,708 62,831 82,433 -63.25%
-
NP to SH 18,388 -1,176 5,104 19,865 34,708 62,831 82,433 -63.25%
-
Tax Rate - - - -15.68% -5.62% -2.33% -2.16% -
Total Cost 75,555 73,048 69,078 61,452 58,242 59,173 75,120 0.38%
-
Net Worth 934,254 914,084 900,390 921,684 922,854 955,862 831,280 8.10%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 16,520 16,520 16,520 24,938 24,938 24,938 24,938 -24.02%
Div Payout % 89.85% 0.00% 323.69% 125.54% 71.85% 39.69% 30.25% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 934,254 914,084 900,390 921,684 922,854 955,862 831,280 8.10%
NOSH 819,521 823,499 826,046 837,894 831,400 831,185 831,280 -0.94%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 19.57% -1.64% 6.88% 24.43% 37.34% 51.50% 52.32% -
ROE 1.97% -0.13% 0.57% 2.16% 3.76% 6.57% 9.92% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 11.46 8.73 8.98 9.70 11.18 14.68 18.95 -28.50%
EPS 2.24 -0.14 0.62 2.37 4.17 7.56 9.92 -62.95%
DPS 2.02 2.00 2.00 3.00 3.00 3.00 3.00 -23.19%
NAPS 1.14 1.11 1.09 1.10 1.11 1.15 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 837,894
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 18.97 14.51 14.98 16.42 18.77 24.63 31.81 -29.17%
EPS 3.71 -0.24 1.03 4.01 7.01 12.69 16.64 -63.26%
DPS 3.34 3.34 3.34 5.04 5.04 5.04 5.04 -24.00%
NAPS 1.8863 1.8455 1.8179 1.8609 1.8632 1.9299 1.6784 8.10%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.58 0.55 0.33 0.31 0.50 0.62 0.73 -
P/RPS 5.06 6.30 3.67 3.19 4.47 4.22 3.85 20.00%
P/EPS 25.85 -385.14 53.41 13.08 11.98 8.20 7.36 131.23%
EY 3.87 -0.26 1.87 7.65 8.35 12.19 13.58 -56.72%
DY 3.48 3.64 6.06 9.68 6.00 4.84 4.11 -10.50%
P/NAPS 0.51 0.50 0.30 0.28 0.45 0.54 0.73 -21.28%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 16/06/09 31/03/09 22/12/08 29/09/08 26/06/08 12/03/08 -
Price 0.56 0.61 0.33 0.36 0.42 0.46 0.60 -
P/RPS 4.89 6.99 3.67 3.71 3.76 3.13 3.17 33.54%
P/EPS 24.96 -427.16 53.41 15.18 10.06 6.09 6.05 157.45%
EY 4.01 -0.23 1.87 6.59 9.94 16.43 16.53 -61.13%
DY 3.60 3.28 6.06 8.33 7.14 6.52 5.00 -19.68%
P/NAPS 0.49 0.55 0.30 0.33 0.38 0.40 0.60 -12.64%

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