[ENCORP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ENCORP] ENCORP BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -3.03%
YoY- -3859.9%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 467,450 288,468 396,515 302,354 286,644 235,144 289,927 37.53%
PBT 52,034 -632 47,191 9,770 11,534 8,564 12,099 164.69%
Tax -17,468 -7,684 -17,537 -10,129 -11,504 -9,136 17,864 -
NP 34,566 -8,316 29,654 -358 30 -572 29,963 10.00%
-
NP to SH 17,838 -20,492 12,083 -10,377 -10,072 -6,068 24,569 -19.23%
-
Tax Rate 33.57% - 37.16% 103.67% 99.74% 106.68% -147.65% -
Total Cost 432,884 296,784 366,861 302,713 286,614 235,716 259,964 40.53%
-
Net Worth 218,265 344,440 274,616 335,737 342,273 344,575 346,806 -26.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 8,717 5,813 8,720 - - -
Div Payout % - - 72.15% 0.00% 0.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,265 344,440 274,616 335,737 342,273 344,575 346,806 -26.58%
NOSH 218,265 218,000 217,949 218,011 218,008 216,714 218,117 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.39% -2.88% 7.48% -0.12% 0.01% -0.24% 10.33% -
ROE 8.17% -5.95% 4.40% -3.09% -2.94% -1.76% 7.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 214.17 132.32 181.93 138.69 131.48 108.50 132.92 37.47%
EPS 8.18 -9.40 5.54 -4.76 -4.62 -2.80 11.26 -19.20%
DPS 0.00 0.00 4.00 2.67 4.00 0.00 0.00 -
NAPS 1.00 1.58 1.26 1.54 1.57 1.59 1.59 -26.61%
Adjusted Per Share Value based on latest NOSH - 218,015
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 147.61 91.09 125.21 95.47 90.51 74.25 91.55 37.54%
EPS 5.63 -6.47 3.82 -3.28 -3.18 -1.92 7.76 -19.27%
DPS 0.00 0.00 2.75 1.84 2.75 0.00 0.00 -
NAPS 0.6892 1.0876 0.8672 1.0602 1.0808 1.0881 1.0951 -26.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.595 0.59 0.55 0.62 0.75 0.56 -
P/RPS 0.30 0.45 0.32 0.40 0.47 0.69 0.42 -20.11%
P/EPS 7.95 -6.33 10.64 -11.55 -13.42 -26.79 4.97 36.81%
EY 12.57 -15.80 9.40 -8.65 -7.45 -3.73 20.11 -26.91%
DY 0.00 0.00 6.78 4.85 6.45 0.00 0.00 -
P/NAPS 0.65 0.38 0.47 0.36 0.39 0.47 0.35 51.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 15/05/13 27/02/13 21/11/12 30/08/12 23/05/12 28/02/12 -
Price 1.16 0.73 0.57 0.67 0.60 0.65 0.77 -
P/RPS 0.54 0.55 0.31 0.48 0.46 0.60 0.58 -4.65%
P/EPS 14.19 -7.77 10.28 -14.08 -12.99 -23.21 6.84 62.73%
EY 7.05 -12.88 9.73 -7.10 -7.70 -4.31 14.63 -38.56%
DY 0.00 0.00 7.02 3.98 6.67 0.00 0.00 -
P/NAPS 1.16 0.46 0.45 0.44 0.38 0.41 0.48 80.18%

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