[VELESTO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO'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 688,670 434,349 195,573 736,677 530,622 0 0 -
PBT 200,386 124,540 58,303 205,382 150,855 0 0 -
Tax -18,832 -9,642 -4,145 -15,217 -11,921 0 0 -
NP 181,554 114,898 54,158 190,165 138,934 0 0 -
-
NP to SH 180,050 113,989 53,684 188,531 137,686 0 0 -
-
Tax Rate 9.40% 7.74% 7.11% 7.41% 7.90% - - -
Total Cost 507,116 319,451 141,415 546,512 391,688 0 0 -
-
Net Worth 3,017,836 2,913,532 2,882,484 2,162,405 1,056,833 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 21,614 - - - - - - -
Div Payout % 12.00% - - - - - - -
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 3,017,836 2,913,532 2,882,484 2,162,405 1,056,833 0 0 -
NOSH 2,161,464 2,162,979 2,164,677 1,652,331 1,550,517 0 0 -
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 26.36% 26.45% 27.69% 25.81% 26.18% 0.00% 0.00% -
ROE 5.97% 3.91% 1.86% 8.72% 13.03% 0.00% 0.00% -
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 31.86 20.08 9.03 44.58 34.22 0.00 0.00 -
EPS 8.33 5.27 2.48 11.41 8.88 0.00 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3962 1.347 1.3316 1.3087 0.6816 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,650,811
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.38 5.29 2.38 8.97 6.46 0.00 0.00 -
EPS 2.19 1.39 0.65 2.29 1.68 0.00 0.00 -
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3673 0.3546 0.3509 0.2632 0.1286 0.00 0.00 -
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 - - - -
Price 3.88 4.16 4.07 4.01 0.00 0.00 0.00 -
P/RPS 12.18 20.72 45.05 8.99 0.00 0.00 0.00 -
P/EPS 46.58 78.94 164.11 35.14 0.00 0.00 0.00 -
EY 2.15 1.27 0.61 2.85 0.00 0.00 0.00 -
DY 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.09 3.06 3.06 0.00 0.00 0.00 -
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 24/11/14 25/08/14 19/05/14 24/02/14 18/11/13 - - -
Price 3.14 4.01 4.02 4.33 3.44 0.00 0.00 -
P/RPS 9.86 19.97 44.49 9.71 10.05 0.00 0.00 -
P/EPS 37.70 76.09 162.10 37.95 38.74 0.00 0.00 -
EY 2.65 1.31 0.62 2.64 2.58 0.00 0.00 -
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.98 3.02 3.31 5.05 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