[VELESTO] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -48.97%
YoY- -40.11%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 839,526 944,756 991,740 1,249,984 1,014,903 918,226 868,698 -2.24%
PBT -349,395 82,546 100,912 169,844 284,156 267,181 249,080 -
Tax -22,069 -30,460 -27,406 -39,236 -30,398 -25,109 -19,284 9.38%
NP -371,464 52,086 73,506 130,608 253,758 242,072 229,796 -
-
NP to SH -372,306 49,098 73,212 128,600 251,996 240,066 227,978 -
-
Tax Rate - 36.90% 27.16% 23.10% 10.70% 9.40% 7.74% -
Total Cost 1,210,990 892,669 918,234 1,119,376 761,145 676,154 638,902 52.97%
-
Net Worth 3,360,915 3,850,923 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 9.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 21,627 28,819 - -
Div Payout % - - - - 8.58% 12.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 3,360,915 3,850,923 3,420,603 3,355,467 3,200,812 3,017,836 2,913,532 9.96%
NOSH 2,162,055 2,166,117 2,166,035 2,157,718 2,162,710 2,161,464 2,162,979 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -44.25% 5.51% 7.41% 10.45% 25.00% 26.36% 26.45% -
ROE -11.08% 1.27% 2.14% 3.83% 7.87% 7.95% 7.82% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.83 43.62 45.79 57.93 46.93 42.48 40.16 -2.21%
EPS -17.22 2.27 3.38 5.96 11.66 11.11 10.54 -
DPS 0.00 0.00 0.00 0.00 1.00 1.33 0.00 -
NAPS 1.5545 1.7778 1.5792 1.5551 1.48 1.3962 1.347 9.99%
Adjusted Per Share Value based on latest NOSH - 2,157,718
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.22 11.50 12.07 15.21 12.35 11.18 10.57 -2.21%
EPS -4.53 0.60 0.89 1.57 3.07 2.92 2.77 -
DPS 0.00 0.00 0.00 0.00 0.26 0.35 0.00 -
NAPS 0.4091 0.4687 0.4164 0.4084 0.3896 0.3673 0.3546 9.97%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.07 1.17 1.71 2.30 2.35 3.88 4.16 -
P/RPS 2.76 2.68 3.73 3.97 5.01 9.13 10.36 -58.49%
P/EPS -6.21 51.62 50.59 38.59 20.17 34.93 39.47 -
EY -16.09 1.94 1.98 2.59 4.96 2.86 2.53 -
DY 0.00 0.00 0.00 0.00 0.43 0.34 0.00 -
P/NAPS 0.69 0.66 1.08 1.48 1.59 2.78 3.09 -63.09%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 25/08/15 14/05/15 23/02/15 24/11/14 25/08/14 -
Price 1.05 1.21 0.91 2.07 2.79 3.14 4.01 -
P/RPS 2.70 2.77 1.99 3.57 5.95 7.39 9.98 -58.07%
P/EPS -6.10 53.38 26.92 34.73 23.94 28.27 38.05 -
EY -16.40 1.87 3.71 2.88 4.18 3.54 2.63 -
DY 0.00 0.00 0.00 0.00 0.36 0.42 0.00 -
P/NAPS 0.68 0.68 0.58 1.33 1.89 2.25 2.98 -62.55%

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