[ELKDESA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 24.7%
YoY- -6.03%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,682 10,819 40,958 30,485 20,446 10,268 38,604 -29.82%
PBT 11,641 6,230 19,495 15,076 11,618 6,445 21,524 -33.59%
Tax -2,973 -1,571 -5,622 -4,268 -2,951 -1,617 -5,581 -34.26%
NP 8,668 4,659 13,873 10,808 8,667 4,828 15,943 -33.36%
-
NP to SH 8,668 4,659 13,873 10,808 8,667 4,828 15,943 -33.36%
-
Tax Rate 25.54% 25.22% 28.84% 28.31% 25.40% 25.09% 25.93% -
Total Cost 14,014 6,160 27,085 19,677 11,779 5,440 22,661 -27.39%
-
Net Worth 160,101 163,627 136,051 126,616 126,029 0 234,044 -22.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 6,963 - - - - -
Div Payout % - - 50.19% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 160,101 163,627 136,051 126,616 126,029 0 234,044 -22.34%
NOSH 125,079 124,906 107,127 101,293 50,011 99,958 100,018 16.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 38.22% 43.06% 33.87% 35.45% 42.39% 47.02% 41.30% -
ROE 5.41% 2.85% 10.20% 8.54% 6.88% 0.00% 6.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.13 8.66 38.23 30.10 40.88 10.27 38.60 -39.54%
EPS 6.93 3.73 12.95 10.67 17.33 4.83 15.94 -42.58%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.31 1.27 1.25 2.52 0.00 2.34 -33.09%
Adjusted Per Share Value based on latest NOSH - 103,932
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.99 2.38 9.01 6.70 4.50 2.26 8.49 -29.81%
EPS 1.91 1.02 3.05 2.38 1.91 1.06 3.51 -33.32%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
NAPS 0.352 0.3598 0.2991 0.2784 0.2771 0.00 0.5146 -22.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 - - - -
Price 1.40 1.34 1.27 1.23 0.00 0.00 0.00 -
P/RPS 7.72 15.47 3.32 4.09 0.00 0.00 0.00 -
P/EPS 20.20 35.92 9.81 11.53 0.00 0.00 0.00 -
EY 4.95 2.78 10.20 8.67 0.00 0.00 0.00 -
DY 0.00 0.00 5.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 1.00 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 29/05/13 25/02/13 13/12/12 - - -
Price 1.50 1.39 1.35 1.24 0.00 0.00 0.00 -
P/RPS 8.27 16.05 3.53 4.12 0.00 0.00 0.00 -
P/EPS 21.65 37.27 10.42 11.62 0.00 0.00 0.00 -
EY 4.62 2.68 9.59 8.60 0.00 0.00 0.00 -
DY 0.00 0.00 4.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.06 1.06 0.99 0.00 0.00 0.00 -

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