[VELESTO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 57.95%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 495,870 312,496 1,014,903 688,670 434,349 195,573 736,677 -23.24%
PBT 50,456 42,461 284,156 200,386 124,540 58,303 205,382 -60.87%
Tax -13,703 -9,809 -30,398 -18,832 -9,642 -4,145 -15,217 -6.76%
NP 36,753 32,652 253,758 181,554 114,898 54,158 190,165 -66.67%
-
NP to SH 36,606 32,150 251,996 180,050 113,989 53,684 188,531 -66.56%
-
Tax Rate 27.16% 23.10% 10.70% 9.40% 7.74% 7.11% 7.41% -
Total Cost 459,117 279,844 761,145 507,116 319,451 141,415 546,512 -10.99%
-
Net Worth 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 35.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 21,627 21,614 - - - -
Div Payout % - - 8.58% 12.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 35.87%
NOSH 2,166,035 2,157,718 2,162,710 2,161,464 2,162,979 2,164,677 1,652,331 19.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.41% 10.45% 25.00% 26.36% 26.45% 27.69% 25.81% -
ROE 1.07% 0.96% 7.87% 5.97% 3.91% 1.86% 8.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.89 14.48 46.93 31.86 20.08 9.03 44.58 -35.95%
EPS 1.69 1.49 11.66 8.33 5.27 2.48 11.41 -72.10%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.5792 1.5551 1.48 1.3962 1.347 1.3316 1.3087 13.38%
Adjusted Per Share Value based on latest NOSH - 2,158,856
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.04 3.80 12.35 8.38 5.29 2.38 8.97 -23.23%
EPS 0.45 0.39 3.07 2.19 1.39 0.65 2.29 -66.30%
DPS 0.00 0.00 0.26 0.26 0.00 0.00 0.00 -
NAPS 0.4164 0.4084 0.3896 0.3673 0.3546 0.3509 0.2632 35.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.71 2.30 2.35 3.88 4.16 4.07 4.01 -
P/RPS 7.47 15.88 5.01 12.18 20.72 45.05 8.99 -11.64%
P/EPS 101.18 154.36 20.17 46.58 78.94 164.11 35.14 102.78%
EY 0.99 0.65 4.96 2.15 1.27 0.61 2.85 -50.68%
DY 0.00 0.00 0.43 0.26 0.00 0.00 0.00 -
P/NAPS 1.08 1.48 1.59 2.78 3.09 3.06 3.06 -50.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 14/05/15 23/02/15 24/11/14 25/08/14 19/05/14 24/02/14 -
Price 0.91 2.07 2.79 3.14 4.01 4.02 4.33 -
P/RPS 3.98 14.29 5.95 9.86 19.97 44.49 9.71 -44.91%
P/EPS 53.85 138.93 23.94 37.70 76.09 162.10 37.95 26.35%
EY 1.86 0.72 4.18 2.65 1.31 0.62 2.64 -20.87%
DY 0.00 0.00 0.36 0.32 0.00 0.00 0.00 -
P/NAPS 0.58 1.33 1.89 2.25 2.98 3.02 3.31 -68.78%

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