[ECM] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
21-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -21.91%
YoY- 728.14%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 204,498 98,050 82,200 85,796 51,062 27,442 13,406 57.44%
PBT 112,872 42,340 72,128 28,236 -2,946 3,520 3,858 75.49%
Tax -3,294 -1,858 -2,562 -2,206 -1,198 -2,356 -1,808 10.50%
NP 109,578 40,482 69,566 26,030 -4,144 1,164 2,050 94.02%
-
NP to SH 109,578 40,482 69,566 26,030 -4,144 1,164 2,050 94.02%
-
Tax Rate 2.92% 4.39% 3.55% 7.81% - 66.93% 46.86% -
Total Cost 94,920 57,568 12,634 59,766 55,206 26,278 11,356 42.43%
-
Net Worth 831,533 871,026 701,807 660,684 600,736 242,500 103,992 41.38%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 831,533 871,026 701,807 660,684 600,736 242,500 103,992 41.38%
NOSH 831,533 829,549 778,143 770,118 758,888 242,500 150,735 32.90%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 53.58% 41.29% 84.63% 30.34% -8.12% 4.24% 15.29% -
ROE 13.18% 4.65% 9.91% 3.94% -0.69% 0.48% 1.97% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 24.59 11.82 10.56 11.14 6.73 11.32 8.89 18.47%
EPS 13.18 4.88 8.94 3.38 -0.54 0.48 1.36 45.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 0.9019 0.8579 0.7916 1.00 0.6899 6.37%
Adjusted Per Share Value based on latest NOSH - 767,540
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 41.29 19.80 16.60 17.32 10.31 5.54 2.71 57.41%
EPS 22.12 8.17 14.05 5.26 -0.84 0.24 0.41 94.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6789 1.7586 1.417 1.3339 1.2129 0.4896 0.21 41.38%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.00 0.13 0.12 0.11 0.12 0.14 0.15 -
P/RPS 4.07 1.10 1.14 0.99 1.78 1.24 1.69 15.76%
P/EPS 7.59 2.66 1.34 3.25 -21.98 29.17 11.03 -6.03%
EY 13.18 37.54 74.50 30.73 -4.55 3.43 9.07 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.12 0.13 0.13 0.15 0.14 0.22 28.69%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 07/09/07 27/09/06 22/09/05 21/09/04 24/09/03 26/09/02 27/09/01 -
Price 0.84 0.55 0.13 0.11 0.12 0.10 0.11 -
P/RPS 3.42 4.65 1.23 0.99 1.78 0.88 1.24 18.41%
P/EPS 6.37 11.27 1.45 3.25 -21.98 20.83 8.09 -3.90%
EY 15.69 8.87 68.77 30.73 -4.55 4.80 12.36 4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.52 0.14 0.13 0.15 0.10 0.16 31.81%

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