[VELESTO] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 112.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 312,496 1,014,903 688,670 434,349 195,573 736,677 530,622 -29.76%
PBT 42,461 284,156 200,386 124,540 58,303 205,382 150,855 -57.08%
Tax -9,809 -30,398 -18,832 -9,642 -4,145 -15,217 -11,921 -12.20%
NP 32,652 253,758 181,554 114,898 54,158 190,165 138,934 -61.95%
-
NP to SH 32,150 251,996 180,050 113,989 53,684 188,531 137,686 -62.11%
-
Tax Rate 23.10% 10.70% 9.40% 7.74% 7.11% 7.41% 7.90% -
Total Cost 279,844 761,145 507,116 319,451 141,415 546,512 391,688 -20.09%
-
Net Worth 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 1,056,833 116.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 21,627 21,614 - - - - -
Div Payout % - 8.58% 12.00% - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,355,467 3,200,812 3,017,836 2,913,532 2,882,484 2,162,405 1,056,833 116.17%
NOSH 2,157,718 2,162,710 2,161,464 2,162,979 2,164,677 1,652,331 1,550,517 24.67%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.45% 25.00% 26.36% 26.45% 27.69% 25.81% 26.18% -
ROE 0.96% 7.87% 5.97% 3.91% 1.86% 8.72% 13.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.48 46.93 31.86 20.08 9.03 44.58 34.22 -43.66%
EPS 1.49 11.66 8.33 5.27 2.48 11.41 8.88 -69.61%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.5551 1.48 1.3962 1.347 1.3316 1.3087 0.6816 73.39%
Adjusted Per Share Value based on latest NOSH - 2,161,469
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.80 12.35 8.38 5.29 2.38 8.97 6.46 -29.81%
EPS 0.39 3.07 2.19 1.39 0.65 2.29 1.68 -62.26%
DPS 0.00 0.26 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.4084 0.3896 0.3673 0.3546 0.3509 0.2632 0.1286 116.20%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 2.30 2.35 3.88 4.16 4.07 4.01 0.00 -
P/RPS 15.88 5.01 12.18 20.72 45.05 8.99 0.00 -
P/EPS 154.36 20.17 46.58 78.94 164.11 35.14 0.00 -
EY 0.65 4.96 2.15 1.27 0.61 2.85 0.00 -
DY 0.00 0.43 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.59 2.78 3.09 3.06 3.06 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 23/02/15 24/11/14 25/08/14 19/05/14 24/02/14 18/11/13 -
Price 2.07 2.79 3.14 4.01 4.02 4.33 3.44 -
P/RPS 14.29 5.95 9.86 19.97 44.49 9.71 10.05 26.47%
P/EPS 138.93 23.94 37.70 76.09 162.10 37.95 38.74 134.47%
EY 0.72 4.18 2.65 1.31 0.62 2.64 2.58 -57.32%
DY 0.00 0.36 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.89 2.25 2.98 3.02 3.31 5.05 -58.94%

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