[VELESTO] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.17%
YoY- 43.33%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 447,875 492,654 383,929 394,696 267,342 708,567 688,670 -6.91%
PBT 7,046 27,899 -33,084 -153,243 -265,458 61,910 200,386 -42.73%
Tax -5,491 -5,032 -432 -269 -3,725 -22,845 -18,832 -18.55%
NP 1,555 22,867 -33,516 -153,512 -269,183 39,065 181,554 -54.73%
-
NP to SH 1,555 23,015 -32,634 -151,737 -267,755 36,824 180,050 -54.67%
-
Tax Rate 77.93% 18.04% - - - 36.90% 9.40% -
Total Cost 446,320 469,787 417,445 548,208 536,525 669,502 507,116 -2.10%
-
Net Worth 2,854,099 2,840,954 2,742,504 1,987,958 2,943,358 3,850,923 3,017,836 -0.92%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 21,614 -
Div Payout % - - - - - - 12.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,854,099 2,840,954 2,742,504 1,987,958 2,943,358 3,850,923 3,017,836 -0.92%
NOSH 8,215,600 8,215,600 8,215,600 6,998,000 2,162,802 2,166,117 2,161,464 24.89%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.35% 4.64% -8.73% -38.89% -100.69% 5.51% 26.36% -
ROE 0.05% 0.81% -1.19% -7.63% -9.10% 0.96% 5.97% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.45 6.00 4.74 18.26 12.36 32.71 31.86 -25.47%
EPS 0.02 0.28 -0.40 -7.02 -12.38 1.70 8.33 -63.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.3474 0.3458 0.3388 0.9195 1.3609 1.7778 1.3962 -20.67%
Adjusted Per Share Value based on latest NOSH - 6,998,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.45 6.00 4.67 4.80 3.25 8.62 8.38 -6.91%
EPS 0.02 0.28 -0.40 -1.85 -3.26 0.45 2.19 -54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.3474 0.3458 0.3338 0.242 0.3583 0.4687 0.3673 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.13 0.33 0.28 0.30 0.89 1.17 3.88 -
P/RPS 2.38 5.50 5.90 1.64 7.20 3.58 12.18 -23.80%
P/EPS 686.83 117.80 -69.45 -4.27 -7.19 68.82 46.58 56.52%
EY 0.15 0.85 -1.44 -23.39 -13.91 1.45 2.15 -35.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
P/NAPS 0.37 0.95 0.83 0.33 0.65 0.66 2.78 -28.52%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 23/11/18 24/11/17 28/11/16 24/11/15 24/11/14 -
Price 0.135 0.38 0.255 0.30 0.78 1.21 3.14 -
P/RPS 2.48 6.34 5.38 1.64 6.31 3.70 9.86 -20.53%
P/EPS 713.25 135.65 -63.25 -4.27 -6.30 71.18 37.70 63.16%
EY 0.14 0.74 -1.58 -23.39 -15.87 1.40 2.65 -38.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 0.39 1.10 0.75 0.33 0.57 0.68 2.25 -25.30%

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