[ECM] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -61.76%
YoY- 89.87%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 95,634 88,728 86,400 55,407 41,126 25,592 64,060 6.90%
PBT 15,132 57,708 -225,362 4,289 -22,208 -1,630 -143,550 -
Tax -1,081 -7,551 -7,807 -6,738 -1,972 5,316 148,392 -
NP 14,051 50,157 -233,169 -2,449 -24,180 3,686 4,842 19.42%
-
NP to SH 14,051 50,157 -233,169 -2,449 -24,180 -8,778 -151,560 -
-
Tax Rate 7.14% 13.08% - 157.10% - - - -
Total Cost 81,583 38,571 319,569 57,856 65,306 21,906 59,218 5.48%
-
Net Worth 853,768 712,842 669,856 586,511 0 184,285 131,646 36.54%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - 7,706 - - - - - -
Div Payout % - 15.36% - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 853,768 712,842 669,856 586,511 0 184,285 131,646 36.54%
NOSH 828,901 780,256 774,848 735,714 414,285 184,285 149,598 33.00%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 14.69% 56.53% -269.87% -4.42% -58.79% 14.40% 7.56% -
ROE 1.65% 7.04% -34.81% -0.42% 0.00% -4.76% -115.13% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 11.54 11.37 11.15 7.53 9.93 13.89 42.82 -19.62%
EPS 1.70 6.43 -30.09 -0.33 -5.84 -4.76 -101.31 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.9136 0.8645 0.7972 0.00 1.00 0.88 2.65%
Adjusted Per Share Value based on latest NOSH - 735,714
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 19.31 17.91 17.44 11.19 8.30 5.17 12.93 6.90%
EPS 2.84 10.13 -47.08 -0.49 -4.88 -1.77 -30.60 -
DPS 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7238 1.4392 1.3524 1.1842 0.00 0.3721 0.2658 36.54%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.61 0.12 0.10 0.17 0.10 0.12 0.24 -
P/RPS 5.29 1.06 0.90 2.26 1.01 0.86 0.56 45.36%
P/EPS 35.99 1.87 -0.33 -51.07 -1.71 -2.52 -0.24 -
EY 2.78 53.57 -300.92 -1.96 -58.37 -39.69 -422.13 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.13 0.12 0.21 0.00 0.12 0.27 13.90%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 12/12/06 13/12/05 13/12/04 11/12/03 18/12/02 24/12/01 21/12/00 -
Price 0.61 0.14 0.10 0.15 0.08 0.15 0.16 -
P/RPS 5.29 1.23 0.90 1.99 0.81 1.08 0.37 55.75%
P/EPS 35.99 2.18 -0.33 -45.06 -1.37 -3.15 -0.16 -
EY 2.78 45.92 -300.92 -2.22 -72.96 -31.76 -633.20 -
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.15 0.12 0.19 0.00 0.15 0.18 21.86%

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