[ECM] YoY TTM Result on 31-Oct-2004 [#3]

Stock
[ECM] ECM LIBRA GROUP BERHAD
Announcement Date
13-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 1.93%
YoY- -9420.99%
Quarter Report
Latest QR
Upcoming QR
ECM's Result
ECM's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 199,297 95,634 88,728 86,400 55,407 41,126 25,592 40.76%
PBT 85,273 15,132 57,708 -225,362 4,289 -22,208 -1,630 -
Tax 954 -1,081 -7,551 -7,807 -6,738 -1,972 5,316 -24.88%
NP 86,227 14,051 50,157 -233,169 -2,449 -24,180 3,686 69.07%
-
NP to SH 86,227 14,051 50,157 -233,169 -2,449 -24,180 -8,778 -
-
Tax Rate -1.12% 7.14% 13.08% - 157.10% - - -
Total Cost 113,070 81,583 38,571 319,569 57,856 65,306 21,906 31.44%
-
Net Worth 923,468 853,768 712,842 669,856 586,511 0 184,285 30.79%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 8,313 - 7,706 - - - - -
Div Payout % 9.64% - 15.36% - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 923,468 853,768 712,842 669,856 586,511 0 184,285 30.79%
NOSH 831,055 828,901 780,256 774,848 735,714 414,285 184,285 28.52%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 43.27% 14.69% 56.53% -269.87% -4.42% -58.79% 14.40% -
ROE 9.34% 1.65% 7.04% -34.81% -0.42% 0.00% -4.76% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 23.98 11.54 11.37 11.15 7.53 9.93 13.89 9.52%
EPS 10.38 1.70 6.43 -30.09 -0.33 -5.84 -4.76 -
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.1112 1.03 0.9136 0.8645 0.7972 0.00 1.00 1.77%
Adjusted Per Share Value based on latest NOSH - 774,848
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 40.24 19.31 17.91 17.44 11.19 8.30 5.17 40.75%
EPS 17.41 2.84 10.13 -47.08 -0.49 -4.88 -1.77 -
DPS 1.68 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 1.8645 1.7238 1.4392 1.3524 1.1842 0.00 0.3721 30.79%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.83 0.61 0.12 0.10 0.17 0.10 0.12 -
P/RPS 3.46 5.29 1.06 0.90 2.26 1.01 0.86 26.10%
P/EPS 8.00 35.99 1.87 -0.33 -51.07 -1.71 -2.52 -
EY 12.50 2.78 53.57 -300.92 -1.96 -58.37 -39.69 -
DY 1.20 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.13 0.12 0.21 0.00 0.12 35.70%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 13/12/07 12/12/06 13/12/05 13/12/04 11/12/03 18/12/02 24/12/01 -
Price 0.78 0.61 0.14 0.10 0.15 0.08 0.15 -
P/RPS 3.25 5.29 1.23 0.90 1.99 0.81 1.08 20.14%
P/EPS 7.52 35.99 2.18 -0.33 -45.06 -1.37 -3.15 -
EY 13.30 2.78 45.92 -300.92 -2.22 -72.96 -31.76 -
DY 1.28 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.15 0.12 0.19 0.00 0.15 29.25%

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