[ELKDESA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 45.42%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 28,773 13,888 48,391 35,008 22,682 10,819 40,958 -20.95%
PBT 11,846 6,303 22,431 16,953 11,641 6,230 19,495 -28.23%
Tax -3,044 -1,603 -6,031 -4,348 -2,973 -1,571 -5,622 -33.54%
NP 8,802 4,700 16,400 12,605 8,668 4,659 13,873 -26.14%
-
NP to SH 8,802 4,700 16,400 12,605 8,668 4,659 13,873 -26.14%
-
Tax Rate 25.70% 25.43% 26.89% 25.65% 25.54% 25.22% 28.84% -
Total Cost 19,971 9,188 31,991 22,403 14,014 6,160 27,085 -18.36%
-
Net Worth 250,056 254,999 167,500 163,814 160,101 163,627 136,051 49.99%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 9,375 - - - 6,963 -
Div Payout % - - 57.16% - - - 50.19% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 250,056 254,999 167,500 163,814 160,101 163,627 136,051 49.99%
NOSH 125,028 125,000 125,000 125,049 125,079 124,906 107,127 10.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 30.59% 33.84% 33.89% 36.01% 38.22% 43.06% 33.87% -
ROE 3.52% 1.84% 9.79% 7.69% 5.41% 2.85% 10.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.01 11.11 38.71 28.00 18.13 8.66 38.23 -28.69%
EPS 7.04 3.76 13.12 10.08 6.93 3.73 12.95 -33.36%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 6.50 -
NAPS 2.00 2.04 1.34 1.31 1.28 1.31 1.27 35.32%
Adjusted Per Share Value based on latest NOSH - 125,015
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.33 3.05 10.64 7.70 4.99 2.38 9.01 -20.95%
EPS 1.94 1.03 3.61 2.77 1.91 1.02 3.05 -26.01%
DPS 0.00 0.00 2.06 0.00 0.00 0.00 1.53 -
NAPS 0.5498 0.5607 0.3683 0.3602 0.352 0.3598 0.2991 50.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.52 1.53 1.36 1.53 1.40 1.34 1.27 -
P/RPS 6.60 13.77 3.51 5.47 7.72 15.47 3.32 58.03%
P/EPS 21.59 40.69 10.37 15.18 20.20 35.92 9.81 69.11%
EY 4.63 2.46 9.65 6.59 4.95 2.78 10.20 -40.90%
DY 0.00 0.00 5.51 0.00 0.00 0.00 5.12 -
P/NAPS 0.76 0.75 1.01 1.17 1.09 1.02 1.00 -16.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 20/08/14 21/05/14 13/02/14 28/11/13 27/08/13 29/05/13 -
Price 1.50 1.63 1.46 1.53 1.50 1.39 1.35 -
P/RPS 6.52 14.67 3.77 5.47 8.27 16.05 3.53 50.48%
P/EPS 21.31 43.35 11.13 15.18 21.65 37.27 10.42 61.04%
EY 4.69 2.31 8.99 6.59 4.62 2.68 9.59 -37.89%
DY 0.00 0.00 5.14 0.00 0.00 0.00 4.81 -
P/NAPS 0.75 0.80 1.09 1.17 1.17 1.06 1.06 -20.58%

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