[ECM] YoY Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
16-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 287.23%
YoY- -55.97%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 183,064 186,356 139,100 92,944 102,184 241,384 81,940 14.32%
PBT 35,436 73,944 39,740 20,476 49,852 127,748 61,092 -8.67%
Tax -11,300 -18,456 -10,736 -712 -4,968 -3,704 -2,436 29.11%
NP 24,136 55,488 29,004 19,764 44,884 124,044 58,656 -13.74%
-
NP to SH 24,136 55,488 29,004 19,764 44,884 124,044 58,656 -13.74%
-
Tax Rate 31.89% 24.96% 27.02% 3.48% 9.97% 2.90% 3.99% -
Total Cost 158,928 130,868 110,096 73,180 57,300 117,340 23,284 37.68%
-
Net Worth 1,008,589 813,636 966,800 914,084 955,862 889,591 780,358 4.36%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - 74,121 - - - 33,327 -
Div Payout % - - 255.56% - - - 56.82% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 1,008,589 813,636 966,800 914,084 955,862 889,591 780,358 4.36%
NOSH 826,712 813,636 805,666 823,499 831,185 831,394 833,181 -0.12%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 13.18% 29.78% 20.85% 21.26% 43.92% 51.39% 71.58% -
ROE 2.39% 6.82% 3.00% 2.16% 4.70% 13.94% 7.52% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 22.14 22.90 17.27 11.29 12.29 29.03 9.83 14.47%
EPS 2.92 6.80 3.60 2.40 5.40 14.92 7.04 -13.63%
DPS 0.00 0.00 9.20 0.00 0.00 0.00 4.00 -
NAPS 1.22 1.00 1.20 1.11 1.15 1.07 0.9366 4.50%
Adjusted Per Share Value based on latest NOSH - 823,499
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 36.96 37.63 28.08 18.77 20.63 48.74 16.54 14.32%
EPS 4.87 11.20 5.86 3.99 9.06 25.04 11.84 -13.75%
DPS 0.00 0.00 14.97 0.00 0.00 0.00 6.73 -
NAPS 2.0363 1.6427 1.952 1.8455 1.9299 1.7961 1.5755 4.36%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.71 0.80 0.65 0.55 0.62 1.01 0.16 -
P/RPS 3.21 3.49 3.76 4.87 5.04 3.48 1.63 11.94%
P/EPS 24.32 11.73 18.06 22.92 11.48 6.77 2.27 48.42%
EY 4.11 8.52 5.54 4.36 8.71 14.77 44.00 -32.61%
DY 0.00 0.00 14.15 0.00 0.00 0.00 25.00 -
P/NAPS 0.58 0.80 0.54 0.50 0.54 0.94 0.17 22.67%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 20/06/12 10/06/11 09/06/10 16/06/09 26/06/08 26/06/07 14/06/06 -
Price 0.75 0.79 0.59 0.61 0.46 1.08 0.18 -
P/RPS 3.39 3.45 3.42 5.40 3.74 3.72 1.83 10.81%
P/EPS 25.69 11.58 16.39 25.42 8.52 7.24 2.56 46.81%
EY 3.89 8.63 6.10 3.93 11.74 13.81 39.11 -31.90%
DY 0.00 0.00 15.59 0.00 0.00 0.00 22.22 -
P/NAPS 0.61 0.79 0.49 0.55 0.40 1.01 0.19 21.43%

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