[ELKDESA] QoQ Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 103.67%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 30,402 147,970 110,470 71,816 35,192 123,394 90,930 -51.85%
PBT 3,008 47,523 38,363 25,112 12,283 43,806 32,387 -79.52%
Tax -711 -12,634 -10,041 -6,222 -3,008 -10,890 -7,983 -80.08%
NP 2,297 34,889 28,322 18,890 9,275 32,916 24,404 -79.33%
-
NP to SH 2,297 34,889 28,322 18,890 9,275 32,916 24,404 -79.33%
-
Tax Rate 23.64% 26.59% 26.17% 24.78% 24.49% 24.86% 24.65% -
Total Cost 28,105 113,081 82,148 52,926 25,917 90,478 66,526 -43.72%
-
Net Worth 416,006 424,919 418,928 418,647 408,939 411,643 401,953 2.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 21,543 10,398 10,391 - 20,730 10,344 -
Div Payout % - 61.75% 36.72% 55.01% - 62.98% 42.39% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 416,006 424,919 418,928 418,647 408,939 411,643 401,953 2.31%
NOSH 297,159 297,146 297,146 297,023 296,471 308,978 308,964 -2.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.56% 23.58% 25.64% 26.30% 26.36% 26.68% 26.84% -
ROE 0.55% 8.21% 6.76% 4.51% 2.27% 8.00% 6.07% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.23 49.80 37.18 24.19 11.88 41.67 30.77 -52.04%
EPS 0.77 11.75 9.54 6.37 3.13 11.22 8.35 -79.61%
DPS 0.00 7.25 3.50 3.50 0.00 7.00 3.50 -
NAPS 1.40 1.43 1.41 1.41 1.38 1.39 1.36 1.95%
Adjusted Per Share Value based on latest NOSH - 297,023
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.68 32.53 24.29 15.79 7.74 27.13 19.99 -51.87%
EPS 0.51 7.67 6.23 4.15 2.04 7.24 5.37 -79.21%
DPS 0.00 4.74 2.29 2.28 0.00 4.56 2.27 -
NAPS 0.9147 0.9343 0.9211 0.9205 0.8991 0.9051 0.8838 2.31%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.33 1.16 1.65 1.64 1.52 1.39 1.20 -
P/RPS 13.00 2.33 4.44 6.78 12.80 3.34 3.90 123.30%
P/EPS 172.05 9.88 17.31 25.78 48.56 12.51 14.53 420.29%
EY 0.58 10.12 5.78 3.88 2.06 8.00 6.88 -80.80%
DY 0.00 6.25 2.12 2.13 0.00 5.04 2.92 -
P/NAPS 0.95 0.81 1.17 1.16 1.10 1.00 0.88 5.24%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 09/06/20 18/02/20 19/11/19 22/08/19 21/05/19 21/02/19 -
Price 1.44 1.42 1.67 1.73 1.66 1.38 1.34 -
P/RPS 14.07 2.85 4.49 7.15 13.98 3.31 4.36 118.53%
P/EPS 186.28 12.09 17.52 27.19 53.04 12.42 16.23 409.57%
EY 0.54 8.27 5.71 3.68 1.89 8.05 6.16 -80.29%
DY 0.00 5.11 2.10 2.02 0.00 5.07 2.61 -
P/NAPS 1.03 0.99 1.18 1.23 1.20 0.99 0.99 2.67%

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