[ENCORP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ENCORP] ENCORP BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -54.55%
YoY- -3859.9%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 233,725 72,117 396,515 226,766 143,322 58,786 289,927 -13.39%
PBT 26,017 -158 47,191 7,328 5,767 2,141 12,099 66.67%
Tax -8,734 -1,921 -17,537 -7,597 -5,752 -2,284 17,864 -
NP 17,283 -2,079 29,654 -269 15 -143 29,963 -30.73%
-
NP to SH 8,919 -5,123 12,083 -7,783 -5,036 -1,517 24,569 -49.14%
-
Tax Rate 33.57% - 37.16% 103.67% 99.74% 106.68% -147.65% -
Total Cost 216,442 74,196 366,861 227,035 143,307 58,929 259,964 -11.50%
-
Net Worth 218,265 344,440 274,616 335,737 342,273 344,575 346,806 -26.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 8,717 4,360 4,360 - - -
Div Payout % - - 72.15% 0.00% 0.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,265 344,440 274,616 335,737 342,273 344,575 346,806 -26.58%
NOSH 218,265 218,000 217,949 218,011 218,008 216,714 218,117 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.39% -2.88% 7.48% -0.12% 0.01% -0.24% 10.33% -
ROE 4.09% -1.49% 4.40% -2.32% -1.47% -0.44% 7.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 107.08 33.08 181.93 104.02 65.74 27.13 132.92 -13.43%
EPS 4.09 -2.35 5.54 -3.57 -2.31 -0.70 11.26 -49.12%
DPS 0.00 0.00 4.00 2.00 2.00 0.00 0.00 -
NAPS 1.00 1.58 1.26 1.54 1.57 1.59 1.59 -26.61%
Adjusted Per Share Value based on latest NOSH - 218,015
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.80 22.77 125.21 71.61 45.26 18.56 91.55 -13.39%
EPS 2.82 -1.62 3.82 -2.46 -1.59 -0.48 7.76 -49.10%
DPS 0.00 0.00 2.75 1.38 1.38 0.00 0.00 -
NAPS 0.6892 1.0876 0.8672 1.0602 1.0808 1.0881 1.0951 -26.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.595 0.59 0.55 0.62 0.75 0.56 -
P/RPS 0.61 1.80 0.32 0.53 0.94 2.76 0.42 28.27%
P/EPS 15.91 -25.32 10.64 -15.41 -26.84 -107.14 4.97 117.36%
EY 6.29 -3.95 9.40 -6.49 -3.73 -0.93 20.11 -53.95%
DY 0.00 0.00 6.78 3.64 3.23 0.00 0.00 -
P/NAPS 0.65 0.38 0.47 0.36 0.39 0.47 0.35 51.14%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 15/05/13 27/02/13 21/11/12 30/08/12 23/05/12 28/02/12 -
Price 1.16 0.73 0.57 0.67 0.60 0.65 0.77 -
P/RPS 1.08 2.21 0.31 0.64 0.91 2.40 0.58 51.41%
P/EPS 28.39 -31.06 10.28 -18.77 -25.97 -92.86 6.84 158.49%
EY 3.52 -3.22 9.73 -5.33 -3.85 -1.08 14.63 -61.34%
DY 0.00 0.00 7.02 2.99 3.33 0.00 0.00 -
P/NAPS 1.16 0.46 0.45 0.44 0.38 0.41 0.48 80.18%

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