[ECM] YoY TTM 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- 42.54%
YoY- 94.06%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 85,906 86,774 87,762 50,439 37,698 33,942 66,821 4.27%
PBT 39,953 53,590 -230,323 5,037 -19,318 -15,401 -118,265 -
Tax -1,686 -7,449 -7,445 -6,551 -6,183 18,958 134,187 -
NP 38,267 46,141 -237,768 -1,514 -25,501 3,557 15,922 15.72%
-
NP to SH 38,267 46,141 -237,768 -1,514 -25,501 -27,906 -121,481 -
-
Tax Rate 4.22% 13.90% - 130.06% - - - -
Total Cost 47,639 40,633 325,530 51,953 63,199 30,385 50,899 -1.09%
-
Net Worth 832,388 0 658,473 627,738 252,307 103,936 151,639 32.79%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - 7,706 - - - - - -
Div Payout % - 16.70% - - - - - -
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 832,388 0 658,473 627,738 252,307 103,936 151,639 32.79%
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 44.55% 53.17% -270.92% -3.00% -67.65% 10.48% 23.83% -
ROE 4.60% 0.00% -36.11% -0.24% -10.11% -26.85% -80.11% -
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 10.32 11.12 11.43 6.36 14.94 22.53 44.51 -21.61%
EPS 4.60 5.92 -30.98 -0.19 -10.11 -18.52 -80.91 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.8579 0.7916 1.00 0.6899 1.01 -0.16%
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 17.34 17.52 17.72 10.18 7.61 6.85 13.49 4.27%
EPS 7.73 9.32 -48.01 -0.31 -5.15 -5.63 -24.53 -
DPS 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6806 0.00 1.3295 1.2674 0.5094 0.2098 0.3062 32.79%
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 1.26 1.08 0.96 1.89 0.94 0.67 0.79 8.08%
P/EPS 2.83 2.03 -0.36 -62.85 -1.39 -0.81 -0.43 -
EY 35.36 49.30 -281.62 -1.59 -72.19 -123.49 -231.18 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.13 0.15 0.14 0.22 0.35 -15.20%
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 5.33 1.17 0.96 1.89 0.67 0.49 0.56 45.55%
P/EPS 11.96 2.20 -0.36 -62.85 -0.99 -0.59 -0.31 -
EY 8.36 45.50 -281.62 -1.59 -101.07 -168.39 -323.65 -
DY 0.00 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.13 0.15 0.10 0.16 0.25 14.03%

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