[ELKDESA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 86.05%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,888 48,391 35,008 22,682 10,819 40,958 30,485 -40.87%
PBT 6,303 22,431 16,953 11,641 6,230 19,495 15,076 -44.17%
Tax -1,603 -6,031 -4,348 -2,973 -1,571 -5,622 -4,268 -48.03%
NP 4,700 16,400 12,605 8,668 4,659 13,873 10,808 -42.68%
-
NP to SH 4,700 16,400 12,605 8,668 4,659 13,873 10,808 -42.68%
-
Tax Rate 25.43% 26.89% 25.65% 25.54% 25.22% 28.84% 28.31% -
Total Cost 9,188 31,991 22,403 14,014 6,160 27,085 19,677 -39.89%
-
Net Worth 254,999 167,500 163,814 160,101 163,627 136,051 126,616 59.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 9,375 - - - 6,963 - -
Div Payout % - 57.16% - - - 50.19% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 254,999 167,500 163,814 160,101 163,627 136,051 126,616 59.68%
NOSH 125,000 125,000 125,049 125,079 124,906 107,127 101,293 15.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 33.84% 33.89% 36.01% 38.22% 43.06% 33.87% 35.45% -
ROE 1.84% 9.79% 7.69% 5.41% 2.85% 10.20% 8.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.11 38.71 28.00 18.13 8.66 38.23 30.10 -48.63%
EPS 3.76 13.12 10.08 6.93 3.73 12.95 10.67 -50.20%
DPS 0.00 7.50 0.00 0.00 0.00 6.50 0.00 -
NAPS 2.04 1.34 1.31 1.28 1.31 1.27 1.25 38.74%
Adjusted Per Share Value based on latest NOSH - 124,890
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.05 10.64 7.70 4.99 2.38 9.01 6.70 -40.90%
EPS 1.03 3.61 2.77 1.91 1.02 3.05 2.38 -42.87%
DPS 0.00 2.06 0.00 0.00 0.00 1.53 0.00 -
NAPS 0.5607 0.3683 0.3602 0.352 0.3598 0.2991 0.2784 59.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.53 1.36 1.53 1.40 1.34 1.27 1.23 -
P/RPS 13.77 3.51 5.47 7.72 15.47 3.32 4.09 125.13%
P/EPS 40.69 10.37 15.18 20.20 35.92 9.81 11.53 132.33%
EY 2.46 9.65 6.59 4.95 2.78 10.20 8.67 -56.92%
DY 0.00 5.51 0.00 0.00 0.00 5.12 0.00 -
P/NAPS 0.75 1.01 1.17 1.09 1.02 1.00 0.98 -16.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 13/02/14 28/11/13 27/08/13 29/05/13 25/02/13 -
Price 1.63 1.46 1.53 1.50 1.39 1.35 1.24 -
P/RPS 14.67 3.77 5.47 8.27 16.05 3.53 4.12 133.72%
P/EPS 43.35 11.13 15.18 21.65 37.27 10.42 11.62 141.12%
EY 2.31 8.99 6.59 4.62 2.68 9.59 8.60 -58.46%
DY 0.00 5.14 0.00 0.00 0.00 4.81 0.00 -
P/NAPS 0.80 1.09 1.17 1.17 1.06 1.06 0.99 -13.27%

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