[ELKDESA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -69.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 40,958 30,485 20,446 10,268 38,604 28,507 18,800 67.97%
PBT 19,495 15,076 11,618 6,445 21,524 15,392 10,721 48.92%
Tax -5,622 -4,268 -2,951 -1,617 -5,581 -3,890 -2,703 62.86%
NP 13,873 10,808 8,667 4,828 15,943 11,502 8,018 44.07%
-
NP to SH 13,873 10,808 8,667 4,828 15,943 11,502 8,018 44.07%
-
Tax Rate 28.84% 28.31% 25.40% 25.09% 25.93% 25.27% 25.21% -
Total Cost 27,085 19,677 11,779 5,440 22,661 17,005 10,782 84.68%
-
Net Worth 136,051 126,616 126,029 0 234,044 0 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 6,963 - - - - - - -
Div Payout % 50.19% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 136,051 126,616 126,029 0 234,044 0 0 -
NOSH 107,127 101,293 50,011 99,958 100,018 100,017 49,987 66.14%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 33.87% 35.45% 42.39% 47.02% 41.30% 40.35% 42.65% -
ROE 10.20% 8.54% 6.88% 0.00% 6.81% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.23 30.10 40.88 10.27 38.60 28.50 37.61 1.09%
EPS 12.95 10.67 17.33 4.83 15.94 11.50 16.04 -13.28%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 2.52 0.00 2.34 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,958
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.01 6.70 4.50 2.26 8.49 6.27 4.13 68.12%
EPS 3.05 2.38 1.91 1.06 3.51 2.53 1.76 44.22%
DPS 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.2784 0.2771 0.00 0.5146 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 - - - - - -
Price 1.27 1.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.32 4.09 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.81 11.53 0.00 0.00 0.00 0.00 0.00 -
EY 10.20 8.67 0.00 0.00 0.00 0.00 0.00 -
DY 5.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 13/12/12 - - - - -
Price 1.35 1.24 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.53 4.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.42 11.62 0.00 0.00 0.00 0.00 0.00 -
EY 9.59 8.60 0.00 0.00 0.00 0.00 0.00 -
DY 4.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.00 0.00 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