[ELKDESA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 28.36%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 35,008 22,682 10,819 40,958 30,485 20,446 10,268 126.02%
PBT 16,953 11,641 6,230 19,495 15,076 11,618 6,445 90.21%
Tax -4,348 -2,973 -1,571 -5,622 -4,268 -2,951 -1,617 93.02%
NP 12,605 8,668 4,659 13,873 10,808 8,667 4,828 89.27%
-
NP to SH 12,605 8,668 4,659 13,873 10,808 8,667 4,828 89.27%
-
Tax Rate 25.65% 25.54% 25.22% 28.84% 28.31% 25.40% 25.09% -
Total Cost 22,403 14,014 6,160 27,085 19,677 11,779 5,440 156.26%
-
Net Worth 163,814 160,101 163,627 136,051 126,616 126,029 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 6,963 - - - -
Div Payout % - - - 50.19% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 163,814 160,101 163,627 136,051 126,616 126,029 0 -
NOSH 125,049 125,079 124,906 107,127 101,293 50,011 99,958 16.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 36.01% 38.22% 43.06% 33.87% 35.45% 42.39% 47.02% -
ROE 7.69% 5.41% 2.85% 10.20% 8.54% 6.88% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.00 18.13 8.66 38.23 30.10 40.88 10.27 94.80%
EPS 10.08 6.93 3.73 12.95 10.67 17.33 4.83 63.08%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.31 1.27 1.25 2.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,102
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.71 5.00 2.38 9.02 6.72 4.51 2.26 126.11%
EPS 2.78 1.91 1.03 3.06 2.38 1.91 1.06 89.84%
DPS 0.00 0.00 0.00 1.53 0.00 0.00 0.00 -
NAPS 0.3609 0.3528 0.3605 0.2998 0.279 0.2777 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 - - -
Price 1.53 1.40 1.34 1.27 1.23 0.00 0.00 -
P/RPS 5.47 7.72 15.47 3.32 4.09 0.00 0.00 -
P/EPS 15.18 20.20 35.92 9.81 11.53 0.00 0.00 -
EY 6.59 4.95 2.78 10.20 8.67 0.00 0.00 -
DY 0.00 0.00 0.00 5.12 0.00 0.00 0.00 -
P/NAPS 1.17 1.09 1.02 1.00 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 28/11/13 27/08/13 29/05/13 25/02/13 13/12/12 - -
Price 1.53 1.50 1.39 1.35 1.24 0.00 0.00 -
P/RPS 5.47 8.27 16.05 3.53 4.12 0.00 0.00 -
P/EPS 15.18 21.65 37.27 10.42 11.62 0.00 0.00 -
EY 6.59 4.62 2.68 9.59 8.60 0.00 0.00 -
DY 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.06 1.06 0.99 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