[ENCORP] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[ENCORP] ENCORP BHD

Announcement Date

23-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 1710.61%

YoY- 168.48%

Quarter Report

ENCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	73,073	359,254	214,481	135,524	45,124	216,044	150,622	-38.23%
YoY %	-79.66%	67.50%	58.26%	200.34%	-79.11%	43.43%	-	-
Horiz. %	48.51%	238.51%	142.40%	89.98%	29.96%	143.43%	100.00%	-
PBT	8,033	41,812	22,334	16,021	912	33,457	16,779	-38.77%
YoY %	-80.79%	87.21%	39.40%	1,656.69%	-97.27%	99.40%	-	-
Horiz. %	47.88%	249.19%	133.11%	95.48%	5.44%	199.40%	100.00%	-
Tax	-2,357	-13,687	-9,805	-7,257	-556	-27,434	-19,677	-75.66%
YoY %	82.78%	-39.59%	-35.11%	-1,205.22%	97.97%	-39.42%	-	-
Horiz. %	11.98%	69.56%	49.83%	36.88%	2.83%	139.42%	100.00%	-
NP	5,676	28,125	12,529	8,764	356	6,023	-2,898	-
YoY %	-79.82%	124.48%	42.96%	2,361.80%	-94.09%	307.83%	-	-
Horiz. %	-195.86%	-970.50%	-432.33%	-302.42%	-12.28%	-207.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,854	28,405	11,767	7,677	424	1,353	-3,034	-
YoY %	-79.39%	141.40%	53.28%	1,710.61%	-68.66%	144.59%	-	-
Horiz. %	-192.95%	-936.22%	-387.84%	-253.03%	-13.97%	-44.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.34%	32.73%	43.90%	45.30%	60.96%	82.00%	117.27%	-
YoY %	-10.36%	-25.44%	-3.09%	-25.69%	-25.66%	-30.08%	-	-
Horiz. %	25.02%	27.91%	37.43%	38.63%	51.98%	69.92%	100.00%	-
Total Cost	67,397	331,129	201,952	126,760	44,768	210,021	153,520	-42.20%
YoY %	-79.65%	63.96%	59.32%	183.15%	-78.68%	36.80%	-	-
Horiz. %	43.90%	215.69%	131.55%	82.57%	29.16%	136.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	278,613	420,647	407,104	403,320	401,386	386,571	384,121	-19.25%
YoY %	-33.77%	3.33%	0.94%	0.48%	3.83%	0.64%	-	-
Horiz. %	72.53%	109.51%	105.98%	105.00%	104.49%	100.64%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	278,613	420,647	407,104	403,320	401,386	386,571	384,121	-19.25%
YoY %	-33.77%	3.33%	0.94%	0.48%	3.83%	0.64%	-	-
Horiz. %	72.53%	109.51%	105.98%	105.00%	104.49%	100.64%	100.00%	-
NOSH	278,613	278,574	278,838	278,152	282,666	276,122	278,348	0.06%
YoY %	0.01%	-0.09%	0.25%	-1.60%	2.37%	-0.80%	-	-
Horiz. %	100.10%	100.08%	100.18%	99.93%	101.55%	99.20%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	7.77%	7.83%	5.84%	6.47%	0.79%	2.79%	-1.92%	-
YoY %	-0.77%	34.08%	-9.74%	718.99%	-71.68%	245.31%	-	-
Horiz. %	-404.69%	-407.81%	-304.17%	-336.98%	-41.15%	-145.31%	100.00%	-
ROE	2.10%	6.75%	2.89%	1.90%	0.11%	0.35%	-0.79%	-
YoY %	-68.89%	133.56%	52.11%	1,627.27%	-68.57%	144.30%	-	-
Horiz. %	-265.82%	-854.43%	-365.82%	-240.51%	-13.92%	-44.30%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	26.23	128.96	76.92	48.72	15.96	78.24	54.11	-38.26%
YoY %	-79.66%	67.65%	57.88%	205.26%	-79.60%	44.59%	-	-
Horiz. %	48.48%	238.33%	142.15%	90.04%	29.50%	144.59%	100.00%	-
EPS	2.10	10.19	4.22	2.76	0.15	0.49	-1.09	-
YoY %	-79.39%	141.47%	52.90%	1,740.00%	-69.39%	144.95%	-	-
Horiz. %	-192.66%	-934.86%	-387.16%	-253.21%	-13.76%	-44.95%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.00	1.51	1.46	1.45	1.42	1.40	1.38	-19.30%
YoY %	-33.77%	3.42%	0.69%	2.11%	1.43%	1.45%	-	-
Horiz. %	72.46%	109.42%	105.80%	105.07%	102.90%	101.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 278,961
RPS	23.07	113.44	67.73	42.79	14.25	68.22	47.56	-38.23%
YoY %	-79.66%	67.49%	58.28%	200.28%	-79.11%	43.44%	-	-
Horiz. %	48.51%	238.52%	142.41%	89.97%	29.96%	143.44%	100.00%	-
EPS	1.85	8.97	3.72	2.42	0.13	0.43	-0.96	-
YoY %	-79.38%	141.13%	53.72%	1,761.54%	-69.77%	144.79%	-	-
Horiz. %	-192.71%	-934.38%	-387.50%	-252.08%	-13.54%	-44.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8798	1.3283	1.2855	1.2736	1.2675	1.2207	1.2129	-19.25%
YoY %	-33.76%	3.33%	0.93%	0.48%	3.83%	0.64%	-	-
Horiz. %	72.54%	109.51%	105.99%	105.00%	104.50%	100.64%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	0.835	0.60	0.70	0.61	0.74	0.795	0.75	-
P/RPS	3.18	0.47	0.91	1.25	4.64	1.02	1.39	73.53%
YoY %	576.60%	-48.35%	-27.20%	-73.06%	354.90%	-26.62%	-	-
Horiz. %	228.78%	33.81%	65.47%	89.93%	333.81%	73.38%	100.00%	-
P/EPS	39.74	5.88	16.59	22.10	493.33	162.24	-68.81	-
YoY %	575.85%	-64.56%	-24.93%	-95.52%	204.07%	335.78%	-	-
Horiz. %	-57.75%	-8.55%	-24.11%	-32.12%	-716.95%	-235.78%	100.00%	-
EY	2.52	16.99	6.03	4.52	0.20	0.62	-1.45	-
YoY %	-85.17%	181.76%	33.41%	2,160.00%	-67.74%	142.76%	-	-
Horiz. %	-173.79%	-1,171.72%	-415.86%	-311.72%	-13.79%	-42.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.84	0.40	0.48	0.42	0.52	0.57	0.54	34.21%
YoY %	110.00%	-16.67%	14.29%	-19.23%	-8.77%	5.56%	-	-
Horiz. %	155.56%	74.07%	88.89%	77.78%	96.30%	105.56%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	23/02/17	21/11/16	23/08/16	11/05/16	29/02/16	26/11/15	-
Price	0.80	0.61	0.66	0.70	0.69	0.77	0.79	-
P/RPS	3.05	0.47	0.86	1.44	4.32	0.98	1.46	63.34%
YoY %	548.94%	-45.35%	-40.28%	-66.67%	340.82%	-32.88%	-	-
Horiz. %	208.90%	32.19%	58.90%	98.63%	295.89%	67.12%	100.00%	-
P/EPS	38.08	5.98	15.64	25.36	460.00	157.14	-72.48	-
YoY %	536.79%	-61.76%	-38.33%	-94.49%	192.73%	316.80%	-	-
Horiz. %	-52.54%	-8.25%	-21.58%	-34.99%	-634.66%	-216.80%	100.00%	-
EY	2.63	16.72	6.39	3.94	0.22	0.64	-1.38	-
YoY %	-84.27%	161.66%	62.18%	1,690.91%	-65.62%	146.38%	-	-
Horiz. %	-190.58%	-1,211.59%	-463.04%	-285.51%	-15.94%	-46.38%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	0.40	0.45	0.48	0.49	0.55	0.57	25.32%
YoY %	100.00%	-11.11%	-6.25%	-2.04%	-10.91%	-3.51%	-	-
Horiz. %	140.35%	70.18%	78.95%	84.21%	85.96%	96.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos