[VELESTO] QoQ 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- 12.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 312,496 326,233 254,321 238,776 195,573 206,055 205,342 32.33%
PBT 42,461 83,770 75,846 66,237 58,303 54,527 54,452 -15.29%
Tax -9,809 -11,566 -9,190 -5,497 -4,145 -3,296 2,850 -
NP 32,652 72,204 66,656 60,740 54,158 51,231 57,302 -31.29%
-
NP to SH 32,150 71,946 66,061 60,305 53,684 50,845 56,951 -31.71%
-
Tax Rate 23.10% 13.81% 12.12% 8.30% 7.11% 6.04% -5.23% -
Total Cost 279,844 254,029 187,665 178,036 141,415 154,824 148,040 52.94%
-
Net Worth 3,355,467 3,197,280 3,014,194 2,911,499 2,882,484 2,160,417 1,054,831 116.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 21,588 - - - - -
Div Payout % - - 32.68% - - - - -
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 3,197,280 3,014,194 2,911,499 2,882,484 2,160,417 1,054,831 116.44%
NOSH 2,157,718 2,159,303 2,158,856 2,161,469 2,164,677 1,650,811 1,547,581 24.82%
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% 22.13% 26.21% 25.44% 27.69% 24.86% 27.91% -
ROE 0.96% 2.25% 2.19% 2.07% 1.86% 2.35% 5.40% -
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 15.11 11.78 11.05 9.03 12.48 13.27 5.99%
EPS 1.49 3.33 3.06 2.79 2.48 3.08 3.68 -45.30%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.5551 1.4807 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 3.97 3.10 2.91 2.38 2.51 2.50 32.23%
EPS 0.39 0.88 0.80 0.73 0.65 0.62 0.69 -31.66%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.4084 0.3892 0.3669 0.3544 0.3509 0.263 0.1284 116.43%
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 15.55 32.94 37.66 45.05 32.13 0.00 -
P/EPS 154.36 70.53 126.80 149.10 164.11 130.19 0.00 -
EY 0.65 1.42 0.79 0.67 0.61 0.77 0.00 -
DY 0.00 0.00 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 18.47 26.65 36.30 44.49 34.69 25.93 -32.80%
P/EPS 138.93 83.74 102.61 143.73 162.10 140.58 93.48 30.26%
EY 0.72 1.19 0.97 0.70 0.62 0.71 1.07 -23.22%
DY 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.88 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