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

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 8.91%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 212,697 183,374 312,496 326,233 254,321 238,776 195,573 5.74%
PBT 11,454 7,995 42,461 83,770 75,846 66,237 58,303 -66.17%
Tax -9,142 -3,894 -9,809 -11,566 -9,190 -5,497 -4,145 69.35%
NP 2,312 4,101 32,652 72,204 66,656 60,740 54,158 -87.76%
-
NP to SH 218 4,456 32,150 71,946 66,061 60,305 53,684 -97.44%
-
Tax Rate 79.81% 48.71% 23.10% 13.81% 12.12% 8.30% 7.11% -
Total Cost 210,385 179,273 279,844 254,029 187,665 178,036 141,415 30.28%
-
Net Worth 3,875,604 3,350,912 3,355,467 3,197,280 3,014,194 2,911,499 2,882,484 21.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 21,588 - - -
Div Payout % - - - - 32.68% - - -
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 3,875,604 3,350,912 3,355,467 3,197,280 3,014,194 2,911,499 2,882,484 21.79%
NOSH 2,180,000 2,121,904 2,157,718 2,159,303 2,158,856 2,161,469 2,164,677 0.47%
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 1.09% 2.24% 10.45% 22.13% 26.21% 25.44% 27.69% -
ROE 0.01% 0.13% 0.96% 2.25% 2.19% 2.07% 1.86% -
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 9.76 8.64 14.48 15.11 11.78 11.05 9.03 5.31%
EPS 0.01 0.21 1.49 3.33 3.06 2.79 2.48 -97.45%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.7778 1.5792 1.5551 1.4807 1.3962 1.347 1.3316 21.22%
Adjusted Per Share Value based on latest NOSH - 2,159,303
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.59 2.23 3.80 3.97 3.10 2.91 2.38 5.79%
EPS 0.00 0.05 0.39 0.88 0.80 0.73 0.65 -
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.4717 0.4079 0.4084 0.3892 0.3669 0.3544 0.3509 21.78%
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 1.17 1.71 2.30 2.35 3.88 4.16 4.07 -
P/RPS 11.99 19.79 15.88 15.55 32.94 37.66 45.05 -58.59%
P/EPS 11,700.00 814.29 154.36 70.53 126.80 149.10 164.11 1614.90%
EY 0.01 0.12 0.65 1.42 0.79 0.67 0.61 -93.53%
DY 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
P/NAPS 0.66 1.08 1.48 1.59 2.78 3.09 3.06 -64.00%
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 24/11/15 25/08/15 14/05/15 23/02/15 24/11/14 25/08/14 19/05/14 -
Price 1.21 0.91 2.07 2.79 3.14 4.01 4.02 -
P/RPS 12.40 10.53 14.29 18.47 26.65 36.30 44.49 -57.29%
P/EPS 12,100.00 433.33 138.93 83.74 102.61 143.73 162.10 1668.19%
EY 0.01 0.23 0.72 1.19 0.97 0.70 0.62 -93.60%
DY 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
P/NAPS 0.68 0.58 1.33 1.88 2.25 2.98 3.02 -62.95%

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