[ECM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 2.4%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 35,033 20,961 10,192 12,062 19,668 18,890 20,060 9.73%
PBT 38,653 -7,194 -14,968 -18,440 44,250 8,612 3,213 51.34%
Tax -104 -16 -101 -104 -326 -849 -1,318 -34.49%
NP 38,549 -7,210 -15,069 -18,544 43,924 7,762 1,894 65.19%
-
NP to SH 38,549 -7,210 -15,069 -18,544 43,924 7,762 1,894 65.19%
-
Tax Rate 0.27% - - - 0.74% 9.86% 41.02% -
Total Cost -3,516 28,171 25,261 30,606 -24,256 11,128 18,165 -
-
Net Worth 191,970 158,375 163,174 187,171 206,368 165,315 146,162 4.64%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 953 - -
Div Payout % - - - - - 12.28% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 191,970 158,375 163,174 187,171 206,368 165,315 146,162 4.64%
NOSH 479,925 479,925 479,925 479,925 479,925 446,798 286,592 8.96%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 110.04% -34.40% -147.85% -153.73% 223.33% 41.09% 9.44% -
ROE 20.08% -4.55% -9.24% -9.91% 21.28% 4.70% 1.30% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.30 4.37 2.12 2.51 4.10 4.23 7.00 0.70%
EPS 8.03 -1.51 -3.13 -3.87 9.16 2.12 0.65 52.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.40 0.33 0.34 0.39 0.43 0.37 0.51 -3.96%
Adjusted Per Share Value based on latest NOSH - 479,925
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.07 4.23 2.06 2.44 3.97 3.81 4.05 9.72%
EPS 7.78 -1.46 -3.04 -3.74 8.87 1.57 0.38 65.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.3876 0.3198 0.3295 0.3779 0.4167 0.3338 0.2951 4.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.205 0.17 0.19 0.225 0.255 0.31 0.53 -
P/RPS 2.81 3.89 8.95 8.95 6.22 7.33 7.57 -15.21%
P/EPS 2.55 -11.31 -6.05 -5.82 2.79 17.84 80.17 -43.69%
EY 39.18 -8.84 -16.53 -17.17 35.89 5.60 1.25 77.51%
DY 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 0.51 0.52 0.56 0.58 0.59 0.84 1.04 -11.19%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 24/11/21 25/11/20 26/11/19 22/11/18 22/11/17 -
Price 0.20 0.19 0.18 0.24 0.24 0.32 0.46 -
P/RPS 2.74 4.35 8.48 9.55 5.86 7.57 6.57 -13.55%
P/EPS 2.49 -12.65 -5.73 -6.21 2.62 18.42 69.58 -42.58%
EY 40.16 -7.91 -17.44 -16.10 38.13 5.43 1.44 74.09%
DY 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
P/NAPS 0.50 0.58 0.53 0.62 0.56 0.86 0.90 -9.32%

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