[ENCORP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ENCORP] ENCORP BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -37.42%
YoY- 391.41%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 119,139 93,289 134,109 168,601 161,608 72,117 169,749 -21.07%
PBT 6,565 15,535 77,570 14,845 26,175 -158 39,863 -70.05%
Tax -3,617 -5,040 -6,929 -4,446 -6,813 -1,921 -9,940 -49.12%
NP 2,948 10,495 70,641 10,399 19,362 -2,079 29,923 -78.75%
-
NP to SH 1,506 7,357 47,074 8,005 12,791 -5,123 19,866 -82.17%
-
Tax Rate 55.10% 32.44% 8.93% 29.95% 26.03% - 24.94% -
Total Cost 116,191 82,794 63,468 158,202 142,246 74,196 139,826 -11.64%
-
Net Worth 403,144 339,385 329,918 359,897 218,147 344,440 217,982 50.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,554 - - - 4,359 -
Div Payout % - - 13.92% - - - 21.95% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 403,144 339,385 329,918 359,897 218,147 344,440 217,982 50.83%
NOSH 231,692 218,958 218,489 218,119 218,147 218,000 217,982 4.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.47% 11.25% 52.67% 6.17% 11.98% -2.88% 17.63% -
ROE 0.37% 2.17% 14.27% 2.22% 5.86% -1.49% 9.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.42 42.61 61.38 77.30 74.08 33.08 77.87 -24.22%
EPS 0.65 3.36 21.54 3.67 5.86 -2.35 9.11 -82.88%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.74 1.55 1.51 1.65 1.00 1.58 1.00 44.81%
Adjusted Per Share Value based on latest NOSH - 218,119
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.64 29.47 42.36 53.26 51.05 22.78 53.62 -21.06%
EPS 0.48 2.32 14.87 2.53 4.04 -1.62 6.28 -82.07%
DPS 0.00 0.00 2.07 0.00 0.00 0.00 1.38 -
NAPS 1.2735 1.0721 1.0422 1.1369 0.6891 1.0881 0.6886 50.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.51 1.30 0.99 1.16 0.65 0.595 0.59 -
P/RPS 2.94 3.05 1.61 1.50 0.88 1.80 0.76 147.03%
P/EPS 232.31 38.69 4.59 31.61 11.09 -25.32 6.47 995.52%
EY 0.43 2.58 21.76 3.16 9.02 -3.95 15.45 -90.87%
DY 0.00 0.00 3.03 0.00 0.00 0.00 3.39 -
P/NAPS 0.87 0.84 0.66 0.70 0.65 0.38 0.59 29.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 21/05/14 27/02/14 13/11/13 16/08/13 15/05/13 27/02/13 -
Price 1.60 1.57 1.04 1.09 1.16 0.73 0.57 -
P/RPS 3.11 3.68 1.69 1.41 1.57 2.21 0.73 163.49%
P/EPS 246.15 46.73 4.83 29.70 19.78 -31.06 6.25 1065.38%
EY 0.41 2.14 20.72 3.37 5.05 -3.22 15.99 -91.36%
DY 0.00 0.00 2.88 0.00 0.00 0.00 3.51 -
P/NAPS 0.92 1.01 0.69 0.66 1.16 0.46 0.57 37.71%

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