[ECM] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
07-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- -9.29%
YoY- 219.84%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 170,485 186,478 148,197 116,220 77,261 178,909 105,862 8.25%
PBT 26,952 62,898 35,112 39,298 13,082 97,770 8,542 21.08%
Tax -8,449 -24,424 -9,286 -2,385 -1,541 -2,805 -1,669 31.00%
NP 18,502 38,474 25,825 36,913 11,541 94,965 6,873 17.92%
-
NP to SH 18,502 38,474 25,825 36,913 11,541 94,965 6,873 17.92%
-
Tax Rate 31.35% 38.83% 26.45% 6.07% 11.78% 2.87% 19.54% -
Total Cost 151,982 148,004 122,372 79,306 65,720 83,944 98,989 7.40%
-
Net Worth 1,007,734 819,679 968,450 950,136 906,819 919,922 632,101 8.07%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,007,734 819,679 968,450 950,136 906,819 919,922 632,101 8.07%
NOSH 826,011 819,679 813,823 819,082 824,380 827,863 613,690 5.07%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 10.85% 20.63% 17.43% 31.76% 14.94% 53.08% 6.49% -
ROE 1.84% 4.69% 2.67% 3.89% 1.27% 10.32% 1.09% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 20.64 22.75 18.21 14.19 9.37 21.61 17.25 3.03%
EPS 2.24 4.69 3.19 4.51 1.40 11.43 1.12 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.19 1.16 1.10 1.1112 1.03 2.85%
Adjusted Per Share Value based on latest NOSH - 815,222
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 34.42 37.65 29.92 23.46 15.60 36.12 21.37 8.26%
EPS 3.74 7.77 5.21 7.45 2.33 19.17 1.39 17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0346 1.6549 1.9553 1.9183 1.8309 1.8573 1.2762 8.07%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.81 0.71 0.63 0.57 0.31 0.83 0.61 -
P/RPS 3.92 3.12 3.46 4.02 3.31 3.84 3.54 1.71%
P/EPS 36.16 15.13 19.85 12.65 22.14 7.24 54.46 -6.59%
EY 2.77 6.61 5.04 7.91 4.52 13.82 1.84 7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.53 0.49 0.28 0.75 0.59 1.88%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 14/12/11 15/12/10 07/12/09 22/12/08 13/12/07 12/12/06 -
Price 0.79 0.73 0.69 0.56 0.36 0.78 0.61 -
P/RPS 3.83 3.21 3.79 3.95 3.84 3.61 3.54 1.31%
P/EPS 35.27 15.55 21.74 12.43 25.71 6.80 54.46 -6.97%
EY 2.84 6.43 4.60 8.05 3.89 14.71 1.84 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.58 0.48 0.33 0.70 0.59 1.62%

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