[ELKDESA] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -20.48%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,819 10,473 10,039 10,177 10,268 10,097 9,707 7.50%
PBT 6,230 4,420 3,457 5,174 6,445 6,132 4,670 21.20%
Tax -1,571 -1,355 -1,316 -1,335 -1,617 -1,690 -1,186 20.63%
NP 4,659 3,065 2,141 3,839 4,828 4,442 3,484 21.40%
-
NP to SH 4,659 3,065 2,141 3,839 4,828 4,442 3,484 21.40%
-
Tax Rate 25.22% 30.66% 38.07% 25.80% 25.09% 27.56% 25.40% -
Total Cost 6,160 7,408 7,898 6,338 5,440 5,655 6,223 -0.67%
-
Net Worth 163,627 158,879 129,915 125,967 0 234,105 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 8,131 - - - - - -
Div Payout % - 265.31% - - - - - -
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 163,627 158,879 129,915 125,967 0 234,105 0 -
NOSH 124,906 125,102 103,932 49,986 99,958 100,045 100,114 15.90%
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 43.06% 29.27% 21.33% 37.72% 47.02% 43.99% 35.89% -
ROE 2.85% 1.93% 1.65% 3.05% 0.00% 1.90% 0.00% -
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 8.66 8.37 9.66 20.36 10.27 10.09 9.70 -7.28%
EPS 3.73 2.45 2.06 7.68 4.83 4.44 3.48 4.73%
DPS 0.00 6.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.27 1.25 2.52 0.00 2.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,986
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.38 2.30 2.21 2.24 2.26 2.22 2.13 7.68%
EPS 1.02 0.67 0.47 0.84 1.06 0.98 0.77 20.63%
DPS 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.3493 0.2856 0.277 0.00 0.5147 0.00 -
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 - - - - -
Price 1.34 1.27 1.23 0.00 0.00 0.00 0.00 -
P/RPS 15.47 15.17 12.73 0.00 0.00 0.00 0.00 -
P/EPS 35.92 51.84 59.71 0.00 0.00 0.00 0.00 -
EY 2.78 1.93 1.67 0.00 0.00 0.00 0.00 -
DY 0.00 5.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 0.98 0.00 0.00 0.00 0.00 -
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 27/08/13 29/05/13 25/02/13 13/12/12 - - - -
Price 1.39 1.35 1.24 0.00 0.00 0.00 0.00 -
P/RPS 16.05 16.13 12.84 0.00 0.00 0.00 0.00 -
P/EPS 37.27 55.10 60.19 0.00 0.00 0.00 0.00 -
EY 2.68 1.81 1.66 0.00 0.00 0.00 0.00 -
DY 0.00 4.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 0.99 0.00 0.00 0.00 0.00 -

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
Post a Comment