[ENCORP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ENCORP] ENCORP BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -106.17%
YoY- -301.32%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 396,515 226,766 143,322 58,786 289,927 194,158 139,066 100.43%
PBT 47,191 7,328 5,767 2,141 12,099 4,980 126 5003.41%
Tax -17,537 -7,597 -5,752 -2,284 17,864 -3,035 -839 651.84%
NP 29,654 -269 15 -143 29,963 1,945 -713 -
-
NP to SH 12,083 -7,783 -5,036 -1,517 24,569 207 -1,115 -
-
Tax Rate 37.16% 103.67% 99.74% 106.68% -147.65% 60.94% 665.87% -
Total Cost 366,861 227,035 143,307 58,929 259,964 192,213 139,779 89.71%
-
Net Worth 274,616 335,737 342,273 344,575 346,806 340,399 347,617 -14.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 8,717 4,360 4,360 - - - - -
Div Payout % 72.15% 0.00% 0.00% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 274,616 335,737 342,273 344,575 346,806 340,399 347,617 -14.48%
NOSH 217,949 218,011 218,008 216,714 218,117 229,999 218,627 -0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.48% -0.12% 0.01% -0.24% 10.33% 1.00% -0.51% -
ROE 4.40% -2.32% -1.47% -0.44% 7.08% 0.06% -0.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 181.93 104.02 65.74 27.13 132.92 84.42 63.61 100.84%
EPS 5.54 -3.57 -2.31 -0.70 11.26 0.09 -0.51 -
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.54 1.57 1.59 1.59 1.48 1.59 -14.30%
Adjusted Per Share Value based on latest NOSH - 216,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 125.21 71.61 45.26 18.56 91.55 61.31 43.91 100.44%
EPS 3.82 -2.46 -1.59 -0.48 7.76 0.07 -0.35 -
DPS 2.75 1.38 1.38 0.00 0.00 0.00 0.00 -
NAPS 0.8672 1.0602 1.0808 1.0881 1.0951 1.0749 1.0977 -14.48%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.59 0.55 0.62 0.75 0.56 0.50 0.70 -
P/RPS 0.32 0.53 0.94 2.76 0.42 0.59 1.10 -55.93%
P/EPS 10.64 -15.41 -26.84 -107.14 4.97 555.56 -137.25 -
EY 9.40 -6.49 -3.73 -0.93 20.11 0.18 -0.73 -
DY 6.78 3.64 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.39 0.47 0.35 0.34 0.44 4.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 30/08/12 23/05/12 28/02/12 16/11/11 24/08/11 -
Price 0.57 0.67 0.60 0.65 0.77 0.70 0.59 -
P/RPS 0.31 0.64 0.91 2.40 0.58 0.83 0.93 -51.76%
P/EPS 10.28 -18.77 -25.97 -92.86 6.84 777.78 -115.69 -
EY 9.73 -5.33 -3.85 -1.08 14.63 0.13 -0.86 -
DY 7.02 2.99 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.38 0.41 0.48 0.47 0.37 13.87%

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