[VELESTO] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -229.79%
YoY- -216.24%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 670,755 573,190 586,451 321,053 839,526 1,014,903 736,677 -1.54%
PBT 42,491 -16,749 -1,133,147 -1,181,264 -349,395 284,156 205,382 -23.08%
Tax -9,423 -2,019 -1,260 -2,183 -22,069 -30,398 -15,217 -7.67%
NP 33,068 -18,768 -1,134,407 -1,183,447 -371,464 253,758 190,165 -25.27%
-
NP to SH 33,216 -17,886 -1,132,174 -1,177,379 -372,306 251,996 188,531 -25.11%
-
Tax Rate 22.18% - - - - 10.70% 7.41% -
Total Cost 637,687 591,958 1,720,858 1,504,500 1,210,990 761,145 546,512 2.60%
-
Net Worth 2,802,341 2,766,636 1,182,046 2,257,792 3,360,915 3,200,812 2,162,405 4.41%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 21,627 - -
Div Payout % - - - - - 8.58% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,802,341 2,766,636 1,182,046 2,257,792 3,360,915 3,200,812 2,162,405 4.41%
NOSH 8,215,600 8,125,600 6,998,727 2,161,807 2,162,055 2,162,710 1,652,331 30.62%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.93% -3.27% -193.44% -368.61% -44.25% 25.00% 25.81% -
ROE 1.19% -0.65% -95.78% -52.15% -11.08% 7.87% 8.72% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.16 7.05 19.15 14.85 38.83 46.93 44.58 -24.63%
EPS 0.40 -0.22 -36.96 -54.46 -17.22 11.66 11.41 -42.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.3411 0.3405 0.3859 1.0444 1.5545 1.48 1.3087 -20.06%
Adjusted Per Share Value based on latest NOSH - 2,162,026
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.16 6.98 7.14 3.91 10.22 12.35 8.97 -1.56%
EPS 0.40 -0.22 -13.78 -14.33 -4.53 3.07 2.29 -25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.3411 0.3368 0.1439 0.2748 0.4091 0.3896 0.2632 4.41%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.38 0.18 0.305 0.875 1.07 2.35 4.01 -
P/RPS 4.65 2.55 1.59 5.89 2.76 5.01 8.99 -10.40%
P/EPS 93.99 -81.77 -0.83 -1.61 -6.21 20.17 35.14 17.80%
EY 1.06 -1.22 -121.19 -62.24 -16.09 4.96 2.85 -15.19%
DY 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
P/NAPS 1.11 0.53 0.79 0.84 0.69 1.59 3.06 -15.54%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 27/02/17 23/02/16 23/02/15 24/02/14 -
Price 0.34 0.23 0.33 0.685 1.05 2.79 4.33 -
P/RPS 4.16 3.26 1.72 4.61 2.70 5.95 9.71 -13.16%
P/EPS 84.10 -104.48 -0.89 -1.26 -6.10 23.94 37.95 14.17%
EY 1.19 -0.96 -112.01 -79.51 -16.40 4.18 2.64 -12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
P/NAPS 1.00 0.68 0.86 0.66 0.68 1.89 3.31 -18.07%

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