[ELKDESA] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -44.23%
YoY- -38.55%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,863 10,819 10,473 10,039 10,177 10,268 10,097 11.33%
PBT 5,411 6,230 4,420 3,457 5,174 6,445 6,132 -7.99%
Tax -1,402 -1,571 -1,355 -1,316 -1,335 -1,617 -1,690 -11.70%
NP 4,009 4,659 3,065 2,141 3,839 4,828 4,442 -6.60%
-
NP to SH 4,009 4,659 3,065 2,141 3,839 4,828 4,442 -6.60%
-
Tax Rate 25.91% 25.22% 30.66% 38.07% 25.80% 25.09% 27.56% -
Total Cost 7,854 6,160 7,408 7,898 6,338 5,440 5,655 24.45%
-
Net Worth 159,860 163,627 158,879 129,915 125,967 0 234,105 -22.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 8,131 - - - - -
Div Payout % - - 265.31% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 159,860 163,627 158,879 129,915 125,967 0 234,105 -22.43%
NOSH 124,890 124,906 125,102 103,932 49,986 99,958 100,045 15.92%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 33.79% 43.06% 29.27% 21.33% 37.72% 47.02% 43.99% -
ROE 2.51% 2.85% 1.93% 1.65% 3.05% 0.00% 1.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.50 8.66 8.37 9.66 20.36 10.27 10.09 -3.93%
EPS 3.21 3.73 2.45 2.06 7.68 4.83 4.44 -19.43%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.31 1.27 1.25 2.52 0.00 2.34 -33.09%
Adjusted Per Share Value based on latest NOSH - 103,932
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.61 2.38 2.30 2.21 2.24 2.26 2.22 11.38%
EPS 0.88 1.02 0.67 0.47 0.84 1.06 0.98 -6.91%
DPS 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
NAPS 0.3515 0.3598 0.3493 0.2856 0.277 0.00 0.5147 -22.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 - - - -
Price 1.40 1.34 1.27 1.23 0.00 0.00 0.00 -
P/RPS 14.74 15.47 15.17 12.73 0.00 0.00 0.00 -
P/EPS 43.61 35.92 51.84 59.71 0.00 0.00 0.00 -
EY 2.29 2.78 1.93 1.67 0.00 0.00 0.00 -
DY 0.00 0.00 5.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 1.00 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 29/05/13 25/02/13 13/12/12 - - -
Price 1.50 1.39 1.35 1.24 0.00 0.00 0.00 -
P/RPS 15.79 16.05 16.13 12.84 0.00 0.00 0.00 -
P/EPS 46.73 37.27 55.10 60.19 0.00 0.00 0.00 -
EY 2.14 2.68 1.81 1.66 0.00 0.00 0.00 -
DY 0.00 0.00 4.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.06 1.06 0.99 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