[ECM] YoY Quarter Result on 31-Jan-2007 [#4]

Stock

[ECM] ECM LIBRA GROUP BERHAD

Announcement Date

30-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2007

Quarter

31-Jan-2007 [#4]

Profit Trend

QoQ- 199.45%

YoY- 68.65%

Quarter Report

ECM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Quarter Result
Revenue	46,798	16,236	23,371	65,115	16,237	26,984	24,812	11.14%
YoY %	188.24%	-30.53%	-64.11%	301.03%	-39.83%	8.75%	-	-
Horiz. %	188.61%	65.44%	94.19%	262.43%	65.44%	108.75%	100.00%	-
PBT	16,134	-30,015	7,361	11,945	8,725	11,953	-245,053	-
YoY %	153.75%	-507.76%	-38.38%	36.91%	-27.01%	104.88%	-	-
Horiz. %	-6.58%	12.25%	-3.00%	-4.87%	-3.56%	-4.88%	100.00%	-
Tax	-3,008	26,463	3,848	3,058	171	-5,709	-6,245	-11.45%
YoY %	-111.37%	587.71%	25.83%	1,688.30%	103.00%	8.58%	-	-
Horiz. %	48.17%	-423.75%	-61.62%	-48.97%	-2.74%	91.42%	100.00%	-
NP	13,126	-3,552	11,209	15,003	8,896	6,244	-251,298	-
YoY %	469.54%	-131.69%	-25.29%	68.65%	42.47%	102.48%	-	-
Horiz. %	-5.22%	1.41%	-4.46%	-5.97%	-3.54%	-2.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,126	-3,552	11,209	15,003	8,896	6,244	-251,298	-
YoY %	469.54%	-131.69%	-25.29%	68.65%	42.47%	102.48%	-	-
Horiz. %	-5.22%	1.41%	-4.46%	-5.97%	-3.54%	-2.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.64%	-	-52.28%	-25.60%	-1.96%	47.76%	-	-
YoY %	0.00%	-	-104.22%	-1,206.12%	-104.10%	0.00%	-	-
Horiz. %	39.03%	-	-109.46%	-53.60%	-4.10%	100.00%	-	-
Total Cost	33,672	19,788	12,162	50,112	7,341	20,740	276,110	-29.55%
YoY %	70.16%	62.70%	-75.73%	582.63%	-64.60%	-92.49%	-	-
Horiz. %	12.20%	7.17%	4.40%	18.15%	2.66%	7.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	976,246	900,390	831,280	831,398	721,617	672,300	649,988	7.00%
YoY %	8.42%	8.31%	-0.01%	15.21%	7.34%	3.43%	-	-
Horiz. %	150.19%	138.52%	127.89%	127.91%	111.02%	103.43%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	10,746	16,520	24,938	8,313	-	7,706	-	-
YoY %	-34.95%	-33.76%	199.99%	0.00%	-	0.00%	-	-
Horiz. %	139.45%	214.38%	323.62%	107.88%	-	100.00%	-	-
Div Payout %	81.87%	0.00%	222.49%	55.42%	-	123.42%	-	-
YoY %	0.00%	0.00%	301.46%	0.00%	-	0.00%	-	-
Horiz. %	66.33%	0.00%	180.27%	44.90%	-	100.00%	-	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	976,246	900,390	831,280	831,398	721,617	672,300	649,988	7.00%
YoY %	8.42%	8.31%	-0.01%	15.21%	7.34%	3.43%	-	-
Horiz. %	150.19%	138.52%	127.89%	127.91%	111.02%	103.43%	100.00%	-
NOSH	820,374	826,046	831,280	831,398	779,200	770,632	772,324	1.01%
YoY %	-0.69%	-0.63%	-0.01%	6.70%	1.11%	-0.22%	-	-
Horiz. %	106.22%	106.96%	107.63%	107.65%	100.89%	99.78%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	28.05%	-21.88%	47.96%	23.04%	54.79%	23.14%	-1,012.81%	-
YoY %	228.20%	-145.62%	108.16%	-57.95%	136.78%	102.28%	-	-
Horiz. %	-2.77%	2.16%	-4.74%	-2.27%	-5.41%	-2.28%	100.00%	-
ROE	1.34%	-0.39%	1.35%	1.80%	1.23%	0.93%	-38.66%	-
YoY %	443.59%	-128.89%	-25.00%	46.34%	32.26%	102.41%	-	-
Horiz. %	-3.47%	1.01%	-3.49%	-4.66%	-3.18%	-2.41%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	5.70	1.97	2.81	7.83	2.08	3.50	3.21	10.03%
YoY %	189.34%	-29.89%	-64.11%	276.44%	-40.57%	9.03%	-	-
Horiz. %	177.57%	61.37%	87.54%	243.93%	64.80%	109.03%	100.00%	-
EPS	1.60	-0.43	1.35	1.81	1.27	0.81	-32.54	-
YoY %	472.09%	-131.85%	-25.41%	42.52%	56.79%	102.49%	-	-
Horiz. %	-4.92%	1.32%	-4.15%	-5.56%	-3.90%	-2.49%	100.00%	-
DPS	1.31	2.00	3.00	1.00	0.00	1.00	0.00	-
YoY %	-34.50%	-33.33%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	131.00%	200.00%	300.00%	100.00%	0.00%	100.00%	-	-
NAPS	1.19	1.09	1.00	1.00	0.9261	0.8724	0.8416	5.93%
YoY %	9.17%	9.00%	0.00%	7.98%	6.16%	3.66%	-	-
Horiz. %	141.40%	129.52%	118.82%	118.82%	110.04%	103.66%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 831,398
RPS	9.45	3.28	4.72	13.15	3.28	5.45	5.01	11.14%
YoY %	188.11%	-30.51%	-64.11%	300.91%	-39.82%	8.78%	-	-
Horiz. %	188.62%	65.47%	94.21%	262.48%	65.47%	108.78%	100.00%	-
EPS	2.65	-0.72	2.26	3.03	1.80	1.26	-50.74	-
YoY %	468.06%	-131.86%	-25.41%	68.33%	42.86%	102.48%	-	-
Horiz. %	-5.22%	1.42%	-4.45%	-5.97%	-3.55%	-2.48%	100.00%	-
DPS	2.17	3.34	5.04	1.68	0.00	1.56	0.00	-
YoY %	-35.03%	-33.73%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	139.10%	214.10%	323.08%	107.69%	0.00%	100.00%	-	-
NAPS	1.971	1.8179	1.6784	1.6786	1.4569	1.3574	1.3123	7.00%
YoY %	8.42%	8.31%	-0.01%	15.22%	7.33%	3.44%	-	-
Horiz. %	150.19%	138.53%	127.90%	127.91%	111.02%	103.44%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	31/01/06	31/01/05	30/01/04	-
Price	0.60	0.33	0.73	0.65	0.17	0.11	0.14	-
P/RPS	10.52	16.79	25.97	8.30	8.16	3.14	4.36	15.79%
YoY %	-37.34%	-35.35%	212.89%	1.72%	159.87%	-27.98%	-	-
Horiz. %	241.28%	385.09%	595.64%	190.37%	187.16%	72.02%	100.00%	-
P/EPS	37.50	-76.74	54.14	36.02	14.89	13.58	-0.43	-
YoY %	148.87%	-241.74%	50.31%	141.91%	9.65%	3,258.14%	-	-
Horiz. %	-8,720.93%	17,846.51%	-12,590.70%	-8,376.74%	-3,462.79%	-3,158.14%	100.00%	-
EY	2.67	-1.30	1.85	2.78	6.72	7.37	-232.41	-
YoY %	305.38%	-170.27%	-33.45%	-58.63%	-8.82%	103.17%	-	-
Horiz. %	-1.15%	0.56%	-0.80%	-1.20%	-2.89%	-3.17%	100.00%	-
DY	2.18	6.06	4.11	1.54	0.00	9.09	0.00	-
YoY %	-64.03%	47.45%	166.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	23.98%	66.67%	45.21%	16.94%	0.00%	100.00%	-	-
P/NAPS	0.50	0.30	0.73	0.65	0.18	0.13	0.17	19.67%
YoY %	66.67%	-58.90%	12.31%	261.11%	38.46%	-23.53%	-	-
Horiz. %	294.12%	176.47%	429.41%	382.35%	105.88%	76.47%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	29/03/10	31/03/09	12/03/08	30/03/07	22/03/06	23/03/05	26/03/04	-
Price	0.58	0.33	0.60	0.77	0.15	0.15	0.15	-
P/RPS	10.17	16.79	21.34	9.83	7.20	4.28	4.67	13.83%
YoY %	-39.43%	-21.32%	117.09%	36.53%	68.22%	-8.35%	-	-
Horiz. %	217.77%	359.53%	456.96%	210.49%	154.18%	91.65%	100.00%	-
P/EPS	36.25	-76.74	44.50	42.67	13.14	18.51	-0.46	-
YoY %	147.24%	-272.45%	4.29%	224.73%	-29.01%	4,123.91%	-	-
Horiz. %	-7,880.43%	16,682.61%	-9,673.91%	-9,276.09%	-2,856.52%	-4,023.91%	100.00%	-
EY	2.76	-1.30	2.25	2.34	7.61	5.40	-216.92	-
YoY %	312.31%	-157.78%	-3.85%	-69.25%	40.93%	102.49%	-	-
Horiz. %	-1.27%	0.60%	-1.04%	-1.08%	-3.51%	-2.49%	100.00%	-
DY	2.26	6.06	5.00	1.30	0.00	6.67	0.00	-
YoY %	-62.71%	21.20%	284.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.88%	90.85%	74.96%	19.49%	0.00%	100.00%	-	-
P/NAPS	0.49	0.30	0.60	0.77	0.16	0.17	0.18	18.14%
YoY %	63.33%	-50.00%	-22.08%	381.25%	-5.88%	-5.56%	-	-
Horiz. %	272.22%	166.67%	333.33%	427.78%	88.89%	94.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos