[ENCORP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ENCORP] ENCORP BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -142.4%
YoY- -237.71%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP'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 536,435 402,326 233,725 72,117 396,515 226,766 143,322 140.48%
PBT 115,930 38,360 26,017 -158 47,191 7,328 5,767 635.28%
Tax -20,109 -13,180 -8,734 -1,921 -17,537 -7,597 -5,752 129.82%
NP 95,821 25,180 17,283 -2,079 29,654 -269 15 33782.97%
-
NP to SH 61,496 14,422 8,919 -5,123 12,083 -7,783 -5,036 -
-
Tax Rate 17.35% 34.36% 33.57% - 37.16% 103.67% 99.74% -
Total Cost 440,614 377,146 216,442 74,196 366,861 227,035 143,307 111.01%
-
Net Worth 327,743 360,549 218,265 344,440 274,616 335,737 342,273 -2.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,554 - - - 8,717 4,360 4,360 31.12%
Div Payout % 10.66% - - - 72.15% 0.00% 0.00% -
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 327,743 360,549 218,265 344,440 274,616 335,737 342,273 -2.84%
NOSH 218,495 218,515 218,265 218,000 217,949 218,011 218,008 0.14%
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 17.86% 6.26% 7.39% -2.88% 7.48% -0.12% 0.01% -
ROE 18.76% 4.00% 4.09% -1.49% 4.40% -2.32% -1.47% -
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 245.51 184.12 107.08 33.08 181.93 104.02 65.74 140.13%
EPS 28.14 6.60 4.09 -2.35 5.54 -3.57 -2.31 -
DPS 3.00 0.00 0.00 0.00 4.00 2.00 2.00 30.94%
NAPS 1.50 1.65 1.00 1.58 1.26 1.54 1.57 -2.98%
Adjusted Per Share Value based on latest NOSH - 218,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 169.46 127.09 73.83 22.78 125.26 71.63 45.27 140.50%
EPS 19.43 4.56 2.82 -1.62 3.82 -2.46 -1.59 -
DPS 2.07 0.00 0.00 0.00 2.75 1.38 1.38 30.94%
NAPS 1.0353 1.139 0.6895 1.0881 0.8675 1.0606 1.0812 -2.84%
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 28/09/12 29/06/12 -
Price 0.99 1.16 0.65 0.595 0.59 0.55 0.62 -
P/RPS 0.40 0.63 0.61 1.80 0.32 0.53 0.94 -43.33%
P/EPS 3.52 17.58 15.91 -25.32 10.64 -15.41 -26.84 -
EY 28.43 5.69 6.29 -3.95 9.40 -6.49 -3.73 -
DY 3.03 0.00 0.00 0.00 6.78 3.64 3.23 -4.16%
P/NAPS 0.66 0.70 0.65 0.38 0.47 0.36 0.39 41.87%
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 27/02/14 13/11/13 16/08/13 15/05/13 27/02/13 21/11/12 30/08/12 -
Price 1.04 1.09 1.16 0.73 0.57 0.67 0.60 -
P/RPS 0.42 0.59 1.08 2.21 0.31 0.64 0.91 -40.19%
P/EPS 3.70 16.52 28.39 -31.06 10.28 -18.77 -25.97 -
EY 27.06 6.06 3.52 -3.22 9.73 -5.33 -3.85 -
DY 2.88 0.00 0.00 0.00 7.02 2.99 3.33 -9.20%
P/NAPS 0.69 0.66 1.16 0.46 0.45 0.44 0.38 48.67%

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