[ECM] YoY Cumulative 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- 26.01%
YoY- -175.44%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 79,397 61,744 61,588 45,583 28,805 8,903 55,486 6.15%
PBT 6,407 45,755 19,692 -836 3,120 6,179 -105,229 -
Tax -1,252 -1,842 -1,561 -697 -1,088 -5,025 105,229 -
NP 5,155 43,913 18,131 -1,533 2,032 1,154 0 -
-
NP to SH 5,155 43,913 18,131 -1,533 2,032 1,154 -121,806 -
-
Tax Rate 19.54% 4.03% 7.93% - 34.87% 81.32% - -
Total Cost 74,242 17,831 43,457 47,116 26,773 7,749 55,486 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 0.82% 6.17% 2.72% -0.25% 0.00% 0.46% -92.27% -
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 12.94 7.93 7.98 5.95 6.95 5.09 36.99 -16.05%
EPS 0.84 5.64 2.35 -0.20 0.63 0.66 -81.20 -
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 16.03 12.47 12.43 9.20 5.82 1.80 11.20 6.15%
EPS 1.04 8.87 3.66 -0.31 0.41 0.23 -24.59 -
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 4.71 1.51 1.25 2.86 1.44 2.36 0.65 39.08%
P/EPS 72.62 2.13 4.26 -85.00 20.41 18.18 -0.30 -
EY 1.38 47.00 23.50 -1.18 4.90 5.50 -338.33 -
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 4.71 1.77 1.25 2.52 1.15 2.95 0.43 48.99%
P/EPS 72.62 2.48 4.26 -75.00 16.33 22.73 -0.20 -
EY 1.38 40.29 23.50 -1.33 6.13 4.40 -507.50 -
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