[ELKDESA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -66.42%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 48,391 35,008 22,682 10,819 40,958 30,485 20,446 77.69%
PBT 22,431 16,953 11,641 6,230 19,495 15,076 11,618 55.11%
Tax -6,031 -4,348 -2,973 -1,571 -5,622 -4,268 -2,951 61.11%
NP 16,400 12,605 8,668 4,659 13,873 10,808 8,667 53.04%
-
NP to SH 16,400 12,605 8,668 4,659 13,873 10,808 8,667 53.04%
-
Tax Rate 26.89% 25.65% 25.54% 25.22% 28.84% 28.31% 25.40% -
Total Cost 31,991 22,403 14,014 6,160 27,085 19,677 11,779 94.77%
-
Net Worth 167,500 163,814 160,101 163,627 136,051 126,616 126,029 20.90%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 9,375 - - - 6,963 - - -
Div Payout % 57.16% - - - 50.19% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 167,500 163,814 160,101 163,627 136,051 126,616 126,029 20.90%
NOSH 125,000 125,049 125,079 124,906 107,127 101,293 50,011 84.27%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 33.89% 36.01% 38.22% 43.06% 33.87% 35.45% 42.39% -
ROE 9.79% 7.69% 5.41% 2.85% 10.20% 8.54% 6.88% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.71 28.00 18.13 8.66 38.23 30.10 40.88 -3.57%
EPS 13.12 10.08 6.93 3.73 12.95 10.67 17.33 -16.94%
DPS 7.50 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.34 1.31 1.28 1.31 1.27 1.25 2.52 -34.39%
Adjusted Per Share Value based on latest NOSH - 124,906
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.64 7.70 4.99 2.38 9.01 6.70 4.50 77.57%
EPS 3.61 2.77 1.91 1.02 3.05 2.38 1.91 52.92%
DPS 2.06 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.3683 0.3602 0.352 0.3598 0.2991 0.2784 0.2771 20.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 - -
Price 1.36 1.53 1.40 1.34 1.27 1.23 0.00 -
P/RPS 3.51 5.47 7.72 15.47 3.32 4.09 0.00 -
P/EPS 10.37 15.18 20.20 35.92 9.81 11.53 0.00 -
EY 9.65 6.59 4.95 2.78 10.20 8.67 0.00 -
DY 5.51 0.00 0.00 0.00 5.12 0.00 0.00 -
P/NAPS 1.01 1.17 1.09 1.02 1.00 0.98 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 13/02/14 28/11/13 27/08/13 29/05/13 25/02/13 13/12/12 -
Price 1.46 1.53 1.50 1.39 1.35 1.24 0.00 -
P/RPS 3.77 5.47 8.27 16.05 3.53 4.12 0.00 -
P/EPS 11.13 15.18 21.65 37.27 10.42 11.62 0.00 -
EY 8.99 6.59 4.62 2.68 9.59 8.60 0.00 -
DY 5.14 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 1.09 1.17 1.17 1.06 1.06 0.99 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