[ELKDESA] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 34.33%
YoY- -3.5%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 87,976 56,056 55,552 43,276 41,072 20.96%
PBT 29,936 26,108 25,212 24,920 25,780 3.80%
Tax -7,936 -6,412 -6,412 -6,284 -6,468 5.24%
NP 22,000 19,696 18,800 18,636 19,312 3.30%
-
NP to SH 22,000 19,696 18,800 18,636 19,312 3.30%
-
Tax Rate 26.51% 24.56% 25.43% 25.22% 25.09% -
Total Cost 65,976 36,360 36,752 24,640 21,760 31.93%
-
Net Worth 286,956 254,948 254,999 163,627 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 286,956 254,948 254,999 163,627 0 -
NOSH 183,946 124,974 125,000 124,906 99,958 16.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 25.01% 35.14% 33.84% 43.06% 47.02% -
ROE 7.67% 7.73% 7.37% 11.39% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 47.83 44.85 44.44 34.65 41.09 3.86%
EPS 11.96 15.76 15.04 14.92 19.32 -11.29%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 2.04 2.04 1.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,906
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.34 12.33 12.21 9.52 9.03 20.95%
EPS 4.84 4.33 4.13 4.10 4.25 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6309 0.5606 0.5607 0.3598 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 1.21 1.42 1.53 1.34 0.00 -
P/RPS 2.53 3.17 3.44 3.87 0.00 -
P/EPS 10.12 9.01 10.17 8.98 0.00 -
EY 9.88 11.10 9.83 11.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 0.75 1.02 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/08/16 24/08/15 20/08/14 27/08/13 - -
Price 1.21 1.37 1.63 1.39 0.00 -
P/RPS 2.53 3.05 3.67 4.01 0.00 -
P/EPS 10.12 8.69 10.84 9.32 0.00 -
EY 9.88 11.50 9.23 10.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.80 1.06 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