[ECM] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 127.9%
YoY- 341.77%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 28,540 20,935 18,632 16,485 6,711 2,526 21,130 5.13%
PBT 5,897 22,880 5,275 1,119 500 -2,288 -103,607 -
Tax -320 -650 -593 -326 -500 2,288 103,607 -
NP 5,577 22,230 4,682 793 0 0 0 -
-
NP to SH 5,577 22,230 4,682 793 -328 -2,531 -107,649 -
-
Tax Rate 5.43% 2.84% 11.24% 29.13% 100.00% - - -
Total Cost 22,963 -1,295 13,950 15,692 6,711 2,526 21,130 1.39%
-
Net Worth 874,007 703,482 658,473 627,738 252,307 103,936 151,639 33.88%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 874,007 703,482 658,473 627,738 252,307 103,936 151,639 33.88%
NOSH 832,388 780,000 767,540 792,999 252,307 150,654 150,138 33.01%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 19.54% 106.19% 25.13% 4.81% 0.00% 0.00% 0.00% -
ROE 0.64% 3.16% 0.71% 0.13% -0.13% -2.44% -70.99% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 3.43 2.68 2.43 2.08 2.66 1.68 14.07 -20.95%
EPS 0.67 2.85 0.61 0.10 -0.13 -1.68 -71.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.9019 0.8579 0.7916 1.00 0.6899 1.01 0.64%
Adjusted Per Share Value based on latest NOSH - 792,999
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 5.76 4.23 3.76 3.33 1.35 0.51 4.27 5.11%
EPS 1.13 4.49 0.95 0.16 -0.07 -0.51 -21.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7646 1.4203 1.3295 1.2674 0.5094 0.2098 0.3062 33.87%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.13 0.12 0.11 0.12 0.14 0.15 0.35 -
P/RPS 3.79 4.47 4.53 5.77 5.26 8.95 2.49 7.24%
P/EPS 19.40 4.21 18.03 120.00 -107.69 -8.93 -0.49 -
EY 5.15 23.75 5.55 0.83 -0.93 -11.20 -204.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.13 0.15 0.14 0.22 0.35 -16.33%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 22/09/05 21/09/04 24/09/03 26/09/02 27/09/01 29/09/00 -
Price 0.55 0.13 0.11 0.12 0.10 0.11 0.25 -
P/RPS 16.04 4.84 4.53 5.77 3.76 6.56 1.78 44.23%
P/EPS 82.09 4.56 18.03 120.00 -76.92 -6.55 -0.35 -
EY 1.22 21.92 5.55 0.83 -1.30 -15.27 -286.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.14 0.13 0.15 0.10 0.16 0.25 12.97%

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