[ELKDESA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 424.07%
YoY- -36.27%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 31,373 143,751 105,000 67,795 30,402 147,970 110,470 -56.82%
PBT 6,911 46,015 28,481 16,091 3,008 47,523 38,363 -68.13%
Tax -1,944 -10,730 -7,359 -4,053 -711 -12,634 -10,041 -66.56%
NP 4,967 35,285 21,122 12,038 2,297 34,889 28,322 -68.70%
-
NP to SH 4,967 35,285 21,122 12,038 2,297 34,889 28,322 -68.70%
-
Tax Rate 28.13% 23.32% 25.84% 25.19% 23.64% 26.59% 26.17% -
Total Cost 26,406 108,466 83,878 55,757 28,105 113,081 82,148 -53.10%
-
Net Worth 431,207 442,862 427,959 424,961 416,006 424,919 418,928 1.94%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 21,548 7,429 7,429 - 21,543 10,398 -
Div Payout % - 61.07% 35.18% 61.72% - 61.75% 36.72% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 431,207 442,862 427,959 424,961 416,006 424,919 418,928 1.94%
NOSH 297,567 297,238 297,211 297,186 297,159 297,146 297,146 0.09%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.83% 24.55% 20.12% 17.76% 7.56% 23.58% 25.64% -
ROE 1.15% 7.97% 4.94% 2.83% 0.55% 8.21% 6.76% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.55 48.36 35.33 22.81 10.23 49.80 37.18 -56.85%
EPS 1.67 11.87 7.11 4.05 0.77 11.75 9.54 -68.74%
DPS 0.00 7.25 2.50 2.50 0.00 7.25 3.50 -
NAPS 1.45 1.49 1.44 1.43 1.40 1.43 1.41 1.88%
Adjusted Per Share Value based on latest NOSH - 297,186
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.90 31.61 23.09 14.91 6.68 32.53 24.29 -56.82%
EPS 1.09 7.76 4.64 2.65 0.51 7.67 6.23 -68.75%
DPS 0.00 4.74 1.63 1.63 0.00 4.74 2.29 -
NAPS 0.9481 0.9737 0.941 0.9344 0.9147 0.9343 0.9211 1.94%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.35 1.37 1.45 1.36 1.33 1.16 1.65 -
P/RPS 12.80 2.83 4.10 5.96 13.00 2.33 4.44 102.68%
P/EPS 80.83 11.54 20.40 33.57 172.05 9.88 17.31 179.63%
EY 1.24 8.67 4.90 2.98 0.58 10.12 5.78 -64.19%
DY 0.00 5.29 1.72 1.84 0.00 6.25 2.12 -
P/NAPS 0.93 0.92 1.01 0.95 0.95 0.81 1.17 -14.20%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 20/05/21 18/02/21 19/11/20 13/08/20 09/06/20 18/02/20 -
Price 1.34 1.37 1.42 1.39 1.44 1.42 1.67 -
P/RPS 12.70 2.83 4.02 6.09 14.07 2.85 4.49 100.13%
P/EPS 80.23 11.54 19.98 34.31 186.28 12.09 17.52 176.01%
EY 1.25 8.67 5.01 2.91 0.54 8.27 5.71 -63.71%
DY 0.00 5.29 1.76 1.80 0.00 5.11 2.10 -
P/NAPS 0.92 0.92 0.99 0.97 1.03 0.99 1.18 -15.30%

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