[VELESTO] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 90.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 895,800 846,821 608,045 412,472 205,342 0 -
PBT 256,380 234,986 168,749 110,446 54,452 0 -
Tax -23,102 -11,062 -5,565 -1,420 2,850 0 -
NP 233,278 223,924 163,184 109,026 57,302 0 -
-
NP to SH 231,511 222,401 162,096 108,412 56,951 0 -
-
Tax Rate 9.01% 4.71% 3.30% 1.29% -5.23% - -
Total Cost 662,522 622,897 444,861 303,446 148,040 0 -
-
Net Worth 3,014,194 2,911,499 2,882,484 2,160,417 1,054,831 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 21,588 - - - - - -
Div Payout % 9.33% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,014,194 2,911,499 2,882,484 2,160,417 1,054,831 0 -
NOSH 2,158,856 2,161,469 2,164,677 1,650,811 1,547,581 0 -
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.04% 26.44% 26.84% 26.43% 27.91% 0.00% -
ROE 7.68% 7.64% 5.62% 5.02% 5.40% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.49 39.18 28.09 24.99 13.27 0.00 -
EPS 10.72 10.29 7.49 6.57 3.68 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3962 1.347 1.3316 1.3087 0.6816 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,650,811
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.90 10.31 7.40 5.02 2.50 0.00 -
EPS 2.82 2.71 1.97 1.32 0.69 0.00 -
DPS 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3669 0.3544 0.3509 0.263 0.1284 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 - - -
Price 3.88 4.16 4.07 4.01 0.00 0.00 -
P/RPS 9.35 10.62 14.49 16.05 0.00 0.00 -
P/EPS 36.18 40.43 54.35 61.06 0.00 0.00 -
EY 2.76 2.47 1.84 1.64 0.00 0.00 -
DY 0.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.09 3.06 3.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/11/14 25/08/14 - - - - -
Price 3.14 4.01 0.00 0.00 0.00 0.00 -
P/RPS 7.57 10.24 0.00 0.00 0.00 0.00 -
P/EPS 29.28 38.97 0.00 0.00 0.00 0.00 -
EY 3.42 2.57 0.00 0.00 0.00 0.00 -
DY 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.98 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