[VELESTO] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 110.42%
YoY- 101.1%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 358,885 243,071 158,485 99,060 178,101 189,261 191,755 11.00%
PBT 79,865 -10,787 5,213 -484,019 14,592 16,335 -979,904 -
Tax -13,181 -15,214 212 -9,268 -4,391 -1,587 -991 53.89%
NP 66,684 -26,001 5,425 -493,287 10,201 14,748 -980,895 -
-
NP to SH 66,684 -26,001 5,425 -493,287 10,201 14,748 -980,437 -
-
Tax Rate 16.50% - -4.07% - 30.09% 9.72% - -
Total Cost 292,201 269,072 153,060 592,347 167,900 174,513 1,172,650 -20.66%
-
Net Worth 2,464,680 2,300,368 2,258,468 2,269,970 2,802,341 2,766,636 1,182,046 13.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 20,539 - - - - - - -
Div Payout % 30.80% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,464,680 2,300,368 2,258,468 2,269,970 2,802,341 2,766,636 1,182,046 13.02%
NOSH 8,215,600 8,215,600 8,215,600 8,215,600 8,215,600 8,125,600 6,998,727 2.70%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.58% -10.70% 3.42% -497.97% 5.73% 7.79% -511.54% -
ROE 2.71% -1.13% 0.24% -21.73% 0.36% 0.53% -82.94% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.37 2.96 1.93 1.21 2.17 2.33 6.26 -5.81%
EPS 0.81 -0.32 0.07 -6.00 0.12 0.18 -32.01 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.2749 0.2763 0.3411 0.3405 0.3859 -4.10%
Adjusted Per Share Value based on latest NOSH - 8,215,600
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.37 2.96 1.93 1.21 2.17 2.30 2.33 11.04%
EPS 0.81 -0.32 0.07 -6.00 0.12 0.18 -11.93 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.2749 0.2763 0.3411 0.3368 0.1439 13.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.15 0.12 0.14 0.38 0.18 0.305 -
P/RPS 5.27 5.07 6.22 11.61 17.53 7.73 4.87 1.32%
P/EPS 28.34 -47.40 181.73 -2.33 306.04 99.17 -0.95 -
EY 3.53 -2.11 0.55 -42.89 0.33 1.01 -104.94 -
DY 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.54 0.44 0.51 1.11 0.53 0.79 -0.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 24/03/21 25/02/20 27/02/19 27/02/18 -
Price 0.265 0.275 0.12 0.175 0.34 0.23 0.33 -
P/RPS 6.07 9.29 6.22 14.51 15.68 9.87 5.27 2.38%
P/EPS 32.65 -86.89 181.73 -2.91 273.83 126.72 -1.03 -
EY 3.06 -1.15 0.55 -34.31 0.37 0.79 -96.99 -
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.44 0.63 1.00 0.68 0.86 0.38%

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