[ECM] YoY TTM Result on 31-Jul-2010 [#2]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -24.0%
YoY- 78.22%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 95,838 170,130 245,237 144,413 93,943 92,950 197,736 -11.36%
PBT -37,762 28,169 106,124 41,757 -8,081 32,860 53,251 -
Tax -5,245 -16,623 -26,095 -8,986 26,469 1,848 1,455 -
NP -43,007 11,546 80,029 32,771 18,388 34,708 54,706 -
-
NP to SH -43,007 11,546 80,029 32,771 18,388 34,708 54,706 -
-
Tax Rate - 59.01% 24.59% 21.52% - -5.62% -2.73% -
Total Cost 138,845 158,584 165,208 111,642 75,555 58,242 143,030 -0.49%
-
Net Worth 268,585 1,017,534 816,815 946,148 934,254 922,854 831,720 -17.15%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - 34,728 29,277 16,520 24,938 8,313 -
Div Payout % - - 43.40% 89.34% 89.85% 71.85% 15.20% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 268,585 1,017,534 816,815 946,148 934,254 922,854 831,720 -17.15%
NOSH 268,222 840,937 816,815 815,645 819,521 831,400 831,720 -17.17%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -44.87% 6.79% 32.63% 22.69% 19.57% 37.34% 27.67% -
ROE -16.01% 1.13% 9.80% 3.46% 1.97% 3.76% 6.58% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 35.68 20.23 30.02 17.71 11.46 11.18 23.77 6.99%
EPS -16.01 1.37 9.80 4.02 2.24 4.17 6.58 -
DPS 0.00 0.00 4.25 3.61 2.02 3.00 1.00 -
NAPS 1.00 1.21 1.00 1.16 1.14 1.11 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 815,645
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 19.35 34.35 49.51 29.16 18.97 18.77 39.92 -11.36%
EPS -8.68 2.33 16.16 6.62 3.71 7.01 11.05 -
DPS 0.00 0.00 7.01 5.91 3.34 5.04 1.68 -
NAPS 0.5423 2.0544 1.6492 1.9103 1.8863 1.8632 1.6792 -17.15%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.825 0.79 0.81 0.59 0.58 0.50 1.00 -
P/RPS 2.31 3.90 2.70 3.33 5.06 4.47 4.21 -9.51%
P/EPS -5.15 57.54 8.27 14.68 25.85 11.98 15.20 -
EY -19.41 1.74 12.10 6.81 3.87 8.35 6.58 -
DY 0.00 0.00 5.25 6.12 3.48 6.00 1.00 -
P/NAPS 0.83 0.65 0.81 0.51 0.51 0.45 1.00 -3.05%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 19/09/13 28/09/12 22/09/11 28/09/10 28/09/09 29/09/08 07/09/07 -
Price 0.955 0.80 0.63 0.61 0.56 0.42 0.84 -
P/RPS 2.68 3.95 2.10 3.45 4.89 3.76 3.53 -4.48%
P/EPS -5.96 58.27 6.43 15.18 24.96 10.06 12.77 -
EY -16.77 1.72 15.55 6.59 4.01 9.94 7.83 -
DY 0.00 0.00 6.75 5.92 3.60 7.14 1.19 -
P/NAPS 0.96 0.66 0.63 0.53 0.49 0.38 0.84 2.24%

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