[ECM] YoY Cumulative 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- 36.06%
YoY- 219.84%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 127,864 139,859 111,148 87,165 57,946 134,182 79,397 8.25%
PBT 20,214 47,174 26,334 29,474 9,812 73,328 6,407 21.08%
Tax -6,337 -18,318 -6,965 -1,789 -1,156 -2,104 -1,252 31.00%
NP 13,877 28,856 19,369 27,685 8,656 71,224 5,155 17.92%
-
NP to SH 13,877 28,856 19,369 27,685 8,656 71,224 5,155 17.92%
-
Tax Rate 31.35% 38.83% 26.45% 6.07% 11.78% 2.87% 19.54% -
Total Cost 113,987 111,003 91,779 59,480 49,290 62,958 74,242 7.40%
-
Net Worth 1,007,734 819,679 968,449 950,136 906,819 919,922 632,101 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 1,007,734 819,679 968,449 950,136 906,819 919,922 632,101 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 1.38% 3.52% 2.00% 2.91% 0.95% 7.74% 0.82% -
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 15.48 17.06 13.66 10.64 7.03 16.21 12.94 3.02%
EPS 1.68 3.52 2.39 3.38 1.05 8.57 0.84 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 25.82 28.24 22.44 17.60 11.70 27.09 16.03 8.26%
EPS 2.80 5.83 3.91 5.59 1.75 14.38 1.04 17.92%
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 5.23 4.16 4.61 5.36 4.41 5.12 4.71 1.75%
P/EPS 48.21 20.17 26.47 16.86 29.52 9.65 72.62 -6.59%
EY 2.07 4.96 3.78 5.93 3.39 10.37 1.38 6.98%
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 5.10 4.28 5.05 5.26 5.12 4.81 4.71 1.33%
P/EPS 47.02 20.74 28.99 16.57 34.29 9.07 72.62 -6.98%
EY 2.13 4.82 3.45 6.04 2.92 11.03 1.38 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