[STRAITS] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[STRAITS] STRAITS ENERGY RESOURCES BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.7%
YoY- 125.61%
Quarter Report
Latest QR
Upcoming QR
STRAITS's Result
STRAITS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,189 2,455 2,424 1,876 1,602 1,410 872 85.01%
PBT 427 546 351 5 114 -1 -396 -
Tax -262 -262 -262 469 469 469 469 -
NP 165 284 89 474 583 468 73 72.48%
-
NP to SH 165 284 89 474 583 468 73 72.48%
-
Tax Rate 61.36% 47.99% 74.64% -9,380.00% -411.40% - - -
Total Cost 2,024 2,171 2,335 1,402 1,019 942 799 86.14%
-
Net Worth 0 6,660 6,167 6,295 6,376 670,799 615,727 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 0 6,660 6,167 6,295 6,376 670,799 615,727 -
NOSH 120,000 120,000 116,363 121,999 120,999 130,000 118,409 0.89%
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 7.54% 11.57% 3.67% 25.27% 36.39% 33.19% 8.37% -
ROE 0.00% 4.26% 1.44% 7.53% 9.14% 0.07% 0.01% -
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 1.82 2.05 2.08 1.54 1.32 1.08 0.74 82.50%
EPS 0.14 0.24 0.08 0.39 0.48 0.36 0.06 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0555 0.053 0.0516 0.0527 5.16 5.20 -
Adjusted Per Share Value based on latest NOSH - 121,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.22 0.25 0.24 0.19 0.16 0.14 0.09 81.75%
EPS 0.02 0.03 0.01 0.05 0.06 0.05 0.01 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0067 0.0062 0.0063 0.0064 0.6745 0.6192 -
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 0.22 0.12 0.11 0.085 0.105 0.115 0.12 -
P/RPS 12.06 5.87 5.28 5.53 7.93 10.60 16.29 -18.20%
P/EPS 160.00 50.70 143.82 21.88 21.79 31.94 194.65 -12.28%
EY 0.63 1.97 0.70 4.57 4.59 3.13 0.51 15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.16 2.08 1.65 1.99 0.02 0.02 -
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 27/08/14 30/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.19 0.19 0.11 0.11 0.085 0.12 0.12 -
P/RPS 10.42 9.29 5.28 7.15 6.42 11.06 16.29 -25.82%
P/EPS 138.18 80.28 143.82 28.31 17.64 33.33 194.65 -20.47%
EY 0.72 1.25 0.70 3.53 5.67 3.00 0.51 25.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.42 2.08 2.13 1.61 0.02 0.02 -

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