[ECM] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 63.55%
YoY- -456.01%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 98,050 82,200 85,796 51,062 27,442 13,406 70,960 5.53%
PBT 42,340 72,128 28,236 -2,946 3,520 3,858 -191,418 -
Tax -1,858 -2,562 -2,206 -1,198 -2,356 -1,808 191,418 -
NP 40,482 69,566 26,030 -4,144 1,164 2,050 0 -
-
NP to SH 40,482 69,566 26,030 -4,144 1,164 2,050 -205,616 -
-
Tax Rate 4.39% 3.55% 7.81% - 66.93% 46.86% - -
Total Cost 57,568 12,634 59,766 55,206 26,278 11,356 70,960 -3.42%
-
Net Worth 871,026 701,807 660,684 600,736 242,500 103,992 151,585 33.81%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 871,026 701,807 660,684 600,736 242,500 103,992 151,585 33.81%
NOSH 829,549 778,143 770,118 758,888 242,500 150,735 150,084 32.95%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 41.29% 84.63% 30.34% -8.12% 4.24% 15.29% 0.00% -
ROE 4.65% 9.91% 3.94% -0.69% 0.48% 1.97% -135.64% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 11.82 10.56 11.14 6.73 11.32 8.89 47.28 -20.62%
EPS 4.88 8.94 3.38 -0.54 0.48 1.36 -137.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.9019 0.8579 0.7916 1.00 0.6899 1.01 0.64%
Adjusted Per Share Value based on latest NOSH - 792,999
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 19.80 16.60 17.32 10.31 5.54 2.71 14.33 5.53%
EPS 8.17 14.05 5.26 -0.84 0.24 0.41 -41.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7586 1.417 1.3339 1.2129 0.4896 0.21 0.3061 33.81%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.13 0.12 0.11 0.12 0.14 0.15 0.35 -
P/RPS 1.10 1.14 0.99 1.78 1.24 1.69 0.74 6.82%
P/EPS 2.66 1.34 3.25 -21.98 29.17 11.03 -0.26 -
EY 37.54 74.50 30.73 -4.55 3.43 9.07 -391.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.13 0.15 0.14 0.22 0.35 -16.33%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 22/09/05 21/09/04 24/09/03 26/09/02 27/09/01 29/09/00 -
Price 0.55 0.13 0.11 0.12 0.10 0.11 0.25 -
P/RPS 4.65 1.23 0.99 1.78 0.88 1.24 0.53 43.59%
P/EPS 11.27 1.45 3.25 -21.98 20.83 8.09 -0.18 -
EY 8.87 68.77 30.73 -4.55 4.80 12.36 -548.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.14 0.13 0.15 0.10 0.16 0.25 12.97%

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