[ELKDESA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 30.11%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 43,127 28,773 13,888 48,391 35,008 22,682 10,819 150.77%
PBT 18,318 11,846 6,303 22,431 16,953 11,641 6,230 104.83%
Tax -4,672 -3,044 -1,603 -6,031 -4,348 -2,973 -1,571 106.39%
NP 13,646 8,802 4,700 16,400 12,605 8,668 4,659 104.31%
-
NP to SH 13,646 8,802 4,700 16,400 12,605 8,668 4,659 104.31%
-
Tax Rate 25.50% 25.70% 25.43% 26.89% 25.65% 25.54% 25.22% -
Total Cost 29,481 19,971 9,188 31,991 22,403 14,014 6,160 183.18%
-
Net Worth 254,925 250,056 254,999 167,500 163,814 160,101 163,627 34.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 9,375 - - - -
Div Payout % - - - 57.16% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 254,925 250,056 254,999 167,500 163,814 160,101 163,627 34.28%
NOSH 124,963 125,028 125,000 125,000 125,049 125,079 124,906 0.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 31.64% 30.59% 33.84% 33.89% 36.01% 38.22% 43.06% -
ROE 5.35% 3.52% 1.84% 9.79% 7.69% 5.41% 2.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 34.51 23.01 11.11 38.71 28.00 18.13 8.66 150.72%
EPS 10.92 7.04 3.76 13.12 10.08 6.93 3.73 104.24%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.04 2.00 2.04 1.34 1.31 1.28 1.31 34.24%
Adjusted Per Share Value based on latest NOSH - 124,835
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.48 6.33 3.05 10.64 7.70 4.99 2.38 150.64%
EPS 3.00 1.94 1.03 3.61 2.77 1.91 1.02 104.87%
DPS 0.00 0.00 0.00 2.06 0.00 0.00 0.00 -
NAPS 0.5605 0.5498 0.5607 0.3683 0.3602 0.352 0.3598 34.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.42 1.52 1.53 1.36 1.53 1.40 1.34 -
P/RPS 4.11 6.60 13.77 3.51 5.47 7.72 15.47 -58.57%
P/EPS 13.00 21.59 40.69 10.37 15.18 20.20 35.92 -49.12%
EY 7.69 4.63 2.46 9.65 6.59 4.95 2.78 96.69%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.75 1.01 1.17 1.09 1.02 -22.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 13/11/14 20/08/14 21/05/14 13/02/14 28/11/13 27/08/13 -
Price 1.44 1.50 1.63 1.46 1.53 1.50 1.39 -
P/RPS 4.17 6.52 14.67 3.77 5.47 8.27 16.05 -59.18%
P/EPS 13.19 21.31 43.35 11.13 15.18 21.65 37.27 -49.87%
EY 7.58 4.69 2.31 8.99 6.59 4.62 2.68 99.61%
DY 0.00 0.00 0.00 5.14 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.80 1.09 1.17 1.17 1.06 -23.39%

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