[ECM] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 50.68%
YoY- -175.44%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 105,862 82,325 82,117 60,777 38,406 11,870 73,981 6.15%
PBT 8,542 61,006 26,256 -1,114 4,160 8,238 -140,305 -
Tax -1,669 -2,456 -2,081 -929 -1,450 -6,700 140,305 -
NP 6,873 58,550 24,174 -2,044 2,709 1,538 0 -
-
NP to SH 6,873 58,550 24,174 -2,044 2,709 1,538 -162,408 -
-
Tax Rate 19.54% 4.03% 7.93% - 34.86% 81.33% - -
Total Cost 98,989 23,774 57,942 62,821 35,697 10,332 73,981 4.97%
-
Net Worth 632,101 711,328 666,989 611,053 0 253,163 132,006 29.81%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 632,101 711,328 666,989 611,053 0 253,163 132,006 29.81%
NOSH 613,690 778,599 771,531 766,499 414,693 174,848 150,007 26.45%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 6.49% 71.12% 29.44% -3.36% 7.05% 12.96% 0.00% -
ROE 1.09% 8.23% 3.62% -0.33% 0.00% 0.61% -123.03% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 17.25 10.57 10.64 7.93 9.26 6.79 49.32 -16.05%
EPS 1.12 7.52 3.13 -0.27 0.84 0.88 -108.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.9136 0.8645 0.7972 0.00 1.4479 0.88 2.65%
Adjusted Per Share Value based on latest NOSH - 735,714
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 21.37 16.62 16.58 12.27 7.75 2.40 14.94 6.14%
EPS 1.39 11.82 4.88 -0.41 0.55 0.31 -32.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2762 1.4362 1.3467 1.2337 0.00 0.5111 0.2665 29.81%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.61 0.12 0.10 0.17 0.10 0.12 0.24 -
P/RPS 3.54 1.13 0.94 2.14 1.08 1.77 0.49 39.01%
P/EPS 54.46 1.60 3.19 -63.75 15.31 13.64 -0.22 -
EY 1.84 62.67 31.33 -1.57 6.53 7.33 -451.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.13 0.12 0.21 0.00 0.08 0.27 13.90%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 12/12/06 13/12/05 13/12/04 11/12/03 18/12/02 24/12/01 21/12/00 -
Price 0.61 0.14 0.10 0.15 0.08 0.15 0.16 -
P/RPS 3.54 1.32 0.94 1.89 0.86 2.21 0.32 49.24%
P/EPS 54.46 1.86 3.19 -56.25 12.24 17.05 -0.15 -
EY 1.84 53.71 31.33 -1.78 8.17 5.87 -676.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.15 0.12 0.19 0.00 0.10 0.18 21.86%

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