[ECM] YoY Cumulative 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- 27.09%
YoY- -456.01%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 49,025 41,100 42,898 25,531 13,721 6,703 35,480 5.53%
PBT 21,170 36,064 14,118 -1,473 1,760 1,929 -95,709 -
Tax -929 -1,281 -1,103 -599 -1,178 -904 95,709 -
NP 20,241 34,783 13,015 -2,072 582 1,025 0 -
-
NP to SH 20,241 34,783 13,015 -2,072 582 1,025 -102,808 -
-
Tax Rate 4.39% 3.55% 7.81% - 66.93% 46.86% - -
Total Cost 28,784 6,317 29,883 27,603 13,139 5,678 35,480 -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 2.32% 4.96% 1.97% -0.34% 0.24% 0.99% -67.82% -
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 5.91 5.28 5.57 3.36 5.66 4.45 23.64 -20.62%
EPS 2.44 4.47 1.69 -0.27 0.24 0.68 -68.50 -
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 9.90 8.30 8.66 5.15 2.77 1.35 7.16 5.54%
EPS 4.09 7.02 2.63 -0.42 0.12 0.21 -20.76 -
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 2.20 2.27 1.97 3.57 2.47 3.37 1.48 6.82%
P/EPS 5.33 2.68 6.51 -43.95 58.33 22.06 -0.51 -
EY 18.77 37.25 15.36 -2.28 1.71 4.53 -195.71 -
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 9.31 2.46 1.97 3.57 1.77 2.47 1.06 43.61%
P/EPS 22.54 2.91 6.51 -43.95 41.67 16.18 -0.36 -
EY 4.44 34.38 15.36 -2.28 2.40 6.18 -274.00 -
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