[ELKDESA] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 8.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,473 10,039 10,177 10,268 10,097 9,707 9,490 6.78%
PBT 4,420 3,457 5,174 6,445 6,132 4,670 5,052 -8.51%
Tax -1,355 -1,316 -1,335 -1,617 -1,690 -1,186 -1,292 3.22%
NP 3,065 2,141 3,839 4,828 4,442 3,484 3,760 -12.72%
-
NP to SH 3,065 2,141 3,839 4,828 4,442 3,484 3,760 -12.72%
-
Tax Rate 30.66% 38.07% 25.80% 25.09% 27.56% 25.40% 25.57% -
Total Cost 7,408 7,898 6,338 5,440 5,655 6,223 5,730 18.65%
-
Net Worth 158,879 129,915 125,967 0 234,105 0 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 8,131 - - - - - - -
Div Payout % 265.31% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 158,879 129,915 125,967 0 234,105 0 0 -
NOSH 125,102 103,932 49,986 99,958 100,045 100,114 50,000 84.19%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 29.27% 21.33% 37.72% 47.02% 43.99% 35.89% 39.62% -
ROE 1.93% 1.65% 3.05% 0.00% 1.90% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.37 9.66 20.36 10.27 10.09 9.70 18.98 -42.03%
EPS 2.45 2.06 7.68 4.83 4.44 3.48 7.52 -52.61%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 2.52 0.00 2.34 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,958
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.30 2.21 2.24 2.26 2.22 2.13 2.09 6.58%
EPS 0.67 0.47 0.84 1.06 0.98 0.77 0.83 -13.29%
DPS 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3493 0.2856 0.277 0.00 0.5147 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 - - - - - -
Price 1.27 1.23 0.00 0.00 0.00 0.00 0.00 -
P/RPS 15.17 12.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 51.84 59.71 0.00 0.00 0.00 0.00 0.00 -
EY 1.93 1.67 0.00 0.00 0.00 0.00 0.00 -
DY 5.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 13/12/12 - - - - -
Price 1.35 1.24 0.00 0.00 0.00 0.00 0.00 -
P/RPS 16.13 12.84 0.00 0.00 0.00 0.00 0.00 -
P/EPS 55.10 60.19 0.00 0.00 0.00 0.00 0.00 -
EY 1.81 1.66 0.00 0.00 0.00 0.00 0.00 -
DY 4.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.00 0.00 0.00 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