[ECM] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
26-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -10223.89%
YoY- -22734.92%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 144,512 77,981 88,572 70,395 38,629 30,680 62,719 14.91%
PBT 18,352 54,480 31,644 -245,891 8,247 -19,148 -113,040 -
Tax 1,806 -1,671 -7,271 -6,941 -7,130 -3,378 117,882 -50.14%
NP 20,158 52,809 24,373 -252,832 1,117 -22,526 4,842 26.82%
-
NP to SH 20,158 52,809 24,373 -252,832 1,117 -25,057 -131,739 -
-
Tax Rate -9.84% 3.07% 22.98% - 86.46% - - -
Total Cost 124,354 25,172 64,199 323,227 37,512 53,206 57,877 13.58%
-
Net Worth 831,398 721,617 672,300 649,988 335,424 204,316 100,499 42.19%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 8,313 - 7,706 - - - - -
Div Payout % 41.24% - 31.62% - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 831,398 721,617 672,300 649,988 335,424 204,316 100,499 42.19%
NOSH 831,398 779,200 770,632 772,324 427,619 157,166 149,999 33.01%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 13.95% 67.72% 27.52% -359.16% 2.89% -73.42% 7.72% -
ROE 2.42% 7.32% 3.63% -38.90% 0.33% -12.26% -131.08% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 17.38 10.01 11.49 9.11 9.03 19.52 41.81 -13.60%
EPS 2.42 6.78 3.16 -32.74 0.26 -15.94 -87.83 -
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9261 0.8724 0.8416 0.7844 1.30 0.67 6.89%
Adjusted Per Share Value based on latest NOSH - 772,324
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 29.18 15.74 17.88 14.21 7.80 6.19 12.66 14.92%
EPS 4.07 10.66 4.92 -51.05 0.23 -5.06 -26.60 -
DPS 1.68 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 1.6786 1.4569 1.3574 1.3123 0.6772 0.4125 0.2029 42.19%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 30/01/02 31/01/01 -
Price 0.65 0.17 0.11 0.14 0.10 0.15 0.21 -
P/RPS 3.74 1.70 0.96 1.54 1.11 0.77 0.50 39.82%
P/EPS 26.81 2.51 3.48 -0.43 38.28 -0.94 -0.24 -
EY 3.73 39.87 28.75 -233.83 2.61 -106.29 -418.22 -
DY 1.54 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.18 0.13 0.17 0.13 0.12 0.31 13.12%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/03/07 22/03/06 23/03/05 26/03/04 27/03/03 29/03/02 29/03/01 -
Price 0.77 0.15 0.15 0.15 0.08 0.14 0.13 -
P/RPS 4.43 1.50 1.31 1.65 0.89 0.72 0.31 55.74%
P/EPS 31.76 2.21 4.74 -0.46 30.63 -0.88 -0.15 -
EY 3.15 45.18 21.08 -218.24 3.27 -113.88 -675.58 -
DY 1.30 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.16 0.17 0.18 0.10 0.11 0.19 26.25%

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