[ECM] YoY Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -16392.56%
YoY- -22734.82%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 144,512 77,981 88,572 70,395 38,629 21,095 62,719 14.91%
PBT 18,352 54,480 31,645 -245,889 8,247 -19,427 -113,040 -
Tax 1,806 -1,671 -7,270 -6,942 -7,130 19,427 113,040 -49.79%
NP 20,158 52,809 24,375 -252,831 1,117 0 0 -
-
NP to SH 20,158 52,809 24,375 -252,831 1,117 -25,029 -131,739 -
-
Tax Rate -9.84% 3.07% 22.97% - 86.46% - - -
Total Cost 124,354 25,172 64,197 323,226 37,512 21,095 62,719 12.07%
-
Net Worth 810,626 802,069 673,013 649,492 342,075 204,382 100,554 41.57%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 7,794 - 7,712 - - - - -
Div Payout % 38.67% - 31.64% - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 810,626 802,069 673,013 649,492 342,075 204,382 100,554 41.57%
NOSH 779,448 778,708 771,273 772,285 436,153 157,217 150,081 31.57%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 13.95% 67.72% 27.52% -359.16% 2.89% 0.00% 0.00% -
ROE 2.49% 6.58% 3.62% -38.93% 0.33% -12.25% -131.01% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 18.54 10.01 11.48 9.12 8.86 13.42 41.79 -12.66%
EPS 2.59 7.51 3.16 -32.74 0.26 -15.92 -87.77 -
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 0.8726 0.841 0.7843 1.30 0.67 7.59%
Adjusted Per Share Value based on latest NOSH - 772,324
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 29.18 15.74 17.88 14.21 7.80 4.26 12.66 14.92%
EPS 4.07 10.66 4.92 -51.05 0.23 -5.05 -26.60 -
DPS 1.57 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 1.6367 1.6194 1.3588 1.3113 0.6907 0.4126 0.203 41.58%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 30/01/02 31/01/01 -
Price 0.65 0.17 0.11 0.14 0.10 0.15 0.21 -
P/RPS 3.51 1.70 0.96 1.54 1.13 1.12 0.50 38.35%
P/EPS 25.13 2.51 3.48 -0.43 39.05 -0.94 -0.24 -
EY 3.98 39.89 28.73 -233.84 2.56 -106.13 -417.99 -
DY 1.54 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.17 0.13 0.17 0.13 0.12 0.31 12.53%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 22/03/06 23/03/05 26/03/04 27/03/03 29/03/02 29/03/01 -
Price 0.77 0.15 0.15 0.15 0.08 0.14 0.13 -
P/RPS 4.15 1.50 1.31 1.65 0.90 1.04 0.31 54.06%
P/EPS 29.77 2.21 4.75 -0.46 31.24 -0.88 -0.15 -
EY 3.36 45.21 21.07 -218.25 3.20 -113.71 -675.22 -
DY 1.30 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.15 0.17 0.18 0.10 0.11 0.19 25.42%

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