[ECM] YoY Cumulative 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- 56.19%
YoY- 728.14%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 102,249 49,025 41,100 42,898 25,531 13,721 6,703 57.44%
PBT 56,436 21,170 36,064 14,118 -1,473 1,760 1,929 75.49%
Tax -1,647 -929 -1,281 -1,103 -599 -1,178 -904 10.50%
NP 54,789 20,241 34,783 13,015 -2,072 582 1,025 94.02%
-
NP to SH 54,789 20,241 34,783 13,015 -2,072 582 1,025 94.02%
-
Tax Rate 2.92% 4.39% 3.55% 7.81% - 66.93% 46.86% -
Total Cost 47,460 28,784 6,317 29,883 27,603 13,139 5,678 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 6.59% 2.32% 4.96% 1.97% -0.34% 0.24% 0.99% -
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 12.30 5.91 5.28 5.57 3.36 5.66 4.45 18.45%
EPS 6.59 2.44 4.47 1.69 -0.27 0.24 0.68 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 20.64 9.90 8.30 8.66 5.15 2.77 1.35 57.50%
EPS 11.06 4.09 7.02 2.63 -0.42 0.12 0.21 93.54%
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 8.13 2.20 2.27 1.97 3.57 2.47 3.37 15.80%
P/EPS 15.18 5.33 2.68 6.51 -43.95 58.33 22.06 -6.03%
EY 6.59 18.77 37.25 15.36 -2.28 1.71 4.53 6.44%
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 6.83 9.31 2.46 1.97 3.57 1.77 2.47 18.46%
P/EPS 12.75 22.54 2.91 6.51 -43.95 41.67 16.18 -3.89%
EY 7.84 4.44 34.38 15.36 -2.28 2.40 6.18 4.04%
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