[ENCORP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 642.84%
YoY- -82.88%
Quarter Report
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 150,622 127,824 68,636 330,385 268,680 212,428 93,289 37.58%
PBT 16,779 -5,382 1,474 25,299 12,078 22,100 15,535 5.26%
Tax -19,677 -4,412 -1,265 -11,359 -8,265 -8,657 -5,040 147.73%
NP -2,898 -9,794 209 13,940 3,813 13,443 10,495 -
-
NP to SH -3,034 -11,210 -607 10,526 1,417 8,863 7,357 -
-
Tax Rate 117.27% - 85.82% 44.90% 68.43% 39.17% 32.44% -
Total Cost 153,520 137,618 68,427 316,445 264,867 198,985 82,794 50.87%
-
Net Worth 384,121 379,243 386,272 392,780 377,066 394,414 339,385 8.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 384,121 379,243 386,272 392,780 377,066 394,414 339,385 8.59%
NOSH 278,348 278,855 275,909 256,719 240,169 226,675 218,958 17.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -1.92% -7.66% 0.30% 4.22% 1.42% 6.33% 11.25% -
ROE -0.79% -2.96% -0.16% 2.68% 0.38% 2.25% 2.17% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 54.11 45.84 24.88 128.69 111.87 93.71 42.61 17.25%
EPS -1.09 -4.02 -0.22 4.20 0.59 3.91 3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.40 1.53 1.57 1.74 1.55 -7.44%
Adjusted Per Share Value based on latest NOSH - 278,932
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 47.56 40.36 21.67 104.33 84.84 67.08 29.46 37.57%
EPS -0.96 -3.54 -0.19 3.32 0.45 2.80 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2129 1.1975 1.2197 1.2403 1.1907 1.2454 1.0717 8.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.75 1.09 1.38 1.05 1.42 1.51 1.30 -
P/RPS 1.39 2.38 5.55 0.82 1.27 1.61 3.05 -40.75%
P/EPS -68.81 -27.11 -627.27 25.61 240.68 38.62 38.69 -
EY -1.45 -3.69 -0.16 3.90 0.42 2.59 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.80 0.99 0.69 0.90 0.87 0.84 -25.49%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 27/05/15 24/02/15 26/11/14 25/08/14 21/05/14 -
Price 0.79 0.90 1.16 1.28 1.30 1.60 1.57 -
P/RPS 1.46 1.96 4.66 0.99 1.16 1.71 3.68 -45.97%
P/EPS -72.48 -22.39 -527.27 31.22 220.34 40.92 46.73 -
EY -1.38 -4.47 -0.19 3.20 0.45 2.44 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.83 0.84 0.83 0.92 1.01 -31.68%

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