[ECM] YoY Quarter Result on 30-Apr-2004 [#1]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 103.32%
YoY- 393.21%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 60,346 20,485 20,165 24,266 9,046 17,768 4,177 56.03%
PBT 31,937 15,273 13,184 8,843 -2,569 1,260 4,218 40.10%
Tax -926 -609 -631 -510 -273 -350 -661 5.77%
NP 31,011 14,664 12,553 8,333 -2,842 910 3,557 43.43%
-
NP to SH 31,011 14,664 12,553 8,333 -2,842 910 3,557 43.43%
-
Tax Rate 2.90% 3.99% 4.79% 5.77% - 27.78% 15.67% -
Total Cost 29,335 5,821 7,612 15,933 11,888 16,858 620 90.12%
-
Net Worth 889,591 780,358 682,356 657,226 603,425 245,896 104,353 42.90%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - 8,331 - - - - - -
Div Payout % - 56.82% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 889,591 780,358 682,356 657,226 603,425 245,896 104,353 42.90%
NOSH 831,394 833,181 774,876 771,574 768,108 245,945 150,084 33.00%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 51.39% 71.58% 62.25% 34.34% -31.42% 5.12% 85.16% -
ROE 3.49% 1.88% 1.84% 1.27% -0.47% 0.37% 3.41% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 7.26 2.46 2.60 3.14 1.18 7.22 2.78 17.34%
EPS 3.73 1.76 1.62 1.08 -0.37 0.37 2.37 7.84%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.9366 0.8806 0.8518 0.7856 0.9998 0.6953 7.44%
Adjusted Per Share Value based on latest NOSH - 771,574
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 12.18 4.14 4.07 4.90 1.83 3.59 0.84 56.12%
EPS 6.26 2.96 2.53 1.68 -0.57 0.18 0.72 43.37%
DPS 0.00 1.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7961 1.5755 1.3777 1.3269 1.2183 0.4965 0.2107 42.90%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.01 0.16 0.11 0.12 0.08 0.18 0.12 -
P/RPS 13.91 6.51 4.23 3.82 6.79 2.49 4.31 21.55%
P/EPS 27.08 9.09 6.79 11.11 -21.62 48.65 5.06 32.23%
EY 3.69 11.00 14.73 9.00 -4.63 2.06 19.75 -24.38%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.17 0.12 0.14 0.10 0.18 0.17 32.96%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 26/06/07 14/06/06 27/06/05 23/06/04 30/06/03 18/06/02 28/05/01 -
Price 1.08 0.18 0.12 0.10 0.10 0.15 0.14 -
P/RPS 14.88 7.32 4.61 3.18 8.49 2.08 5.03 19.80%
P/EPS 28.95 10.23 7.41 9.26 -27.03 40.54 5.91 30.30%
EY 3.45 9.78 13.50 10.80 -3.70 2.47 16.93 -23.27%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.19 0.14 0.12 0.13 0.15 0.20 30.96%

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