[ENRA] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[ENRA] ENRA GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1026.47%
YoY- 82.64%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 162,227 97,344 73,138 53,014 21,886 16,298 15,533 47.79%
PBT 29,227 14,080 8,700 6,027 3,154 -646 2,347 52.18%
Tax -6,569 -4,817 -2,922 -2,197 -1,057 -1,339 -1,445 28.67%
NP 22,658 9,263 5,778 3,830 2,097 -1,985 902 71.04%
-
NP to SH 15,722 6,355 5,778 3,830 2,097 -1,985 902 60.95%
-
Tax Rate 22.48% 34.21% 33.59% 36.45% 33.51% - 61.57% -
Total Cost 139,569 88,081 67,360 49,184 19,789 18,283 14,631 45.58%
-
Net Worth 240,316 241,570 220,711 211,634 208,184 205,548 207,284 2.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,316 241,570 220,711 211,634 208,184 205,548 207,284 2.49%
NOSH 136,207 134,925 134,999 134,859 135,290 135,034 134,626 0.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.97% 9.52% 7.90% 7.22% 9.58% -12.18% 5.81% -
ROE 6.54% 2.63% 2.62% 1.81% 1.01% -0.97% 0.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 120.16 72.15 54.18 39.31 16.18 12.07 11.54 47.71%
EPS 11.65 4.71 4.28 2.84 1.55 -1.47 0.67 60.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.7904 1.6349 1.5693 1.5388 1.5222 1.5397 2.44%
Adjusted Per Share Value based on latest NOSH - 134,710
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 108.37 65.03 48.86 35.41 14.62 10.89 10.38 47.78%
EPS 10.50 4.25 3.86 2.56 1.40 -1.33 0.60 61.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6053 1.6137 1.4744 1.4137 1.3907 1.3731 1.3847 2.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.04 2.32 2.00 1.08 0.74 0.75 0.86 -
P/RPS 1.70 3.22 3.69 2.75 4.57 6.21 7.45 -21.81%
P/EPS 17.52 49.26 46.73 38.03 47.74 -51.02 128.36 -28.22%
EY 5.71 2.03 2.14 2.63 2.09 -1.96 0.78 39.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 1.22 0.69 0.48 0.49 0.56 12.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 13/02/15 27/02/14 27/02/13 23/02/12 23/02/11 -
Price 2.60 1.98 1.99 1.09 0.615 0.76 0.92 -
P/RPS 2.16 2.74 3.67 2.77 3.80 6.30 7.97 -19.53%
P/EPS 22.33 42.04 46.50 38.38 39.68 -51.70 137.31 -26.09%
EY 4.48 2.38 2.15 2.61 2.52 -1.93 0.73 35.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.11 1.22 0.69 0.40 0.50 0.60 15.95%

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