[VELESTO] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 868,698 782,292 736,677 707,496 0 0 0 -
PBT 249,080 233,212 205,382 201,140 0 0 0 -
Tax -19,284 -16,580 -15,217 -15,894 0 0 0 -
NP 229,796 216,632 190,165 185,245 0 0 0 -
-
NP to SH 227,978 214,736 188,531 183,581 0 0 0 -
-
Tax Rate 7.74% 7.11% 7.41% 7.90% - - - -
Total Cost 638,902 565,660 546,512 522,250 0 0 0 -
-
Net Worth 2,913,532 2,882,484 2,162,405 1,056,833 0 0 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,913,532 2,882,484 2,162,405 1,056,833 0 0 0 -
NOSH 2,162,979 2,164,677 1,652,331 1,550,517 0 0 0 -
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.45% 27.69% 25.81% 26.18% 0.00% 0.00% 0.00% -
ROE 7.82% 7.45% 8.72% 17.37% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.16 36.14 44.58 45.63 0.00 0.00 0.00 -
EPS 10.54 9.92 11.41 11.84 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.347 1.3316 1.3087 0.6816 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,547,581
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.57 9.52 8.97 8.61 0.00 0.00 0.00 -
EPS 2.77 2.61 2.29 2.23 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.3509 0.2632 0.1286 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 - - - - -
Price 4.16 4.07 4.01 0.00 0.00 0.00 0.00 -
P/RPS 10.36 11.26 8.99 0.00 0.00 0.00 0.00 -
P/EPS 39.47 41.03 35.14 0.00 0.00 0.00 0.00 -
EY 2.53 2.44 2.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.06 3.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 19/05/14 24/02/14 18/11/13 - - - -
Price 4.01 4.02 4.33 3.44 0.00 0.00 0.00 -
P/RPS 9.98 11.12 9.71 7.54 0.00 0.00 0.00 -
P/EPS 38.05 40.52 37.95 29.05 0.00 0.00 0.00 -
EY 2.63 2.47 2.64 3.44 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.02 3.31 5.05 0.00 0.00 0.00 -

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