[ECM] YoY Annual (Unaudited) Result on 31-Jan-2005 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
YoY- 109.64%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 157,553 144,512 77,981 88,572 70,395 38,629 21,095 39.78%
PBT 80,689 18,352 54,480 31,645 -245,889 8,247 -19,427 -
Tax 1,744 1,806 -1,671 -7,270 -6,942 -7,130 19,427 -33.07%
NP 82,433 20,158 52,809 24,375 -252,831 1,117 0 -
-
NP to SH 82,433 20,158 52,809 24,375 -252,831 1,117 -25,029 -
-
Tax Rate -2.16% -9.84% 3.07% 22.97% - 86.46% - -
Total Cost 75,120 124,354 25,172 64,197 323,226 37,512 21,095 23.56%
-
Net Worth 946,862 810,626 802,069 673,013 649,492 342,075 204,382 29.09%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 24,917 7,794 - 7,712 - - - -
Div Payout % 30.23% 38.67% - 31.64% - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 946,862 810,626 802,069 673,013 649,492 342,075 204,382 29.09%
NOSH 830,580 779,448 778,708 771,273 772,285 436,153 157,217 31.95%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 52.32% 13.95% 67.72% 27.52% -359.16% 2.89% 0.00% -
ROE 8.71% 2.49% 6.58% 3.62% -38.93% 0.33% -12.25% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 18.97 18.54 10.01 11.48 9.12 8.86 13.42 5.93%
EPS 9.92 2.59 7.51 3.16 -32.74 0.26 -15.92 -
DPS 3.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.14 1.04 1.03 0.8726 0.841 0.7843 1.30 -2.16%
Adjusted Per Share Value based on latest NOSH - 770,632
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 31.81 29.18 15.74 17.88 14.21 7.80 4.26 39.78%
EPS 16.64 4.07 10.66 4.92 -51.05 0.23 -5.05 -
DPS 5.03 1.57 0.00 1.56 0.00 0.00 0.00 -
NAPS 1.9117 1.6367 1.6194 1.3588 1.3113 0.6907 0.4126 29.10%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 30/01/02 -
Price 0.73 0.65 0.17 0.11 0.14 0.10 0.15 -
P/RPS 3.85 3.51 1.70 0.96 1.54 1.13 1.12 22.83%
P/EPS 7.36 25.13 2.51 3.48 -0.43 39.05 -0.94 -
EY 13.60 3.98 39.89 28.73 -233.84 2.56 -106.13 -
DY 4.11 1.54 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.17 0.13 0.17 0.13 0.12 32.16%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 12/03/08 30/03/07 22/03/06 23/03/05 26/03/04 27/03/03 29/03/02 -
Price 0.60 0.77 0.15 0.15 0.15 0.08 0.14 -
P/RPS 3.16 4.15 1.50 1.31 1.65 0.90 1.04 20.33%
P/EPS 6.05 29.77 2.21 4.75 -0.46 31.24 -0.88 -
EY 16.54 3.36 45.21 21.07 -218.25 3.20 -113.71 -
DY 5.00 1.30 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.53 0.74 0.15 0.17 0.18 0.10 0.11 29.94%

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