[VELESTO] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[VELESTO] VELESTO ENERGY BERHAD
Announcement Date
24-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- -1580.41%
Quarter Report
Latest QR
Upcoming QR
VELESTO's Result
VELESTO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,214,688 580,853 377,509 546,935 670,755 573,190 586,451 12.89%
PBT 121,228 -81,770 -82,215 -476,973 42,491 -16,749 -1,133,147 -
Tax -21,703 -18,632 -8,609 -14,759 -9,423 -2,019 -1,260 60.66%
NP 99,525 -100,402 -90,824 -491,732 33,068 -18,768 -1,134,407 -
-
NP to SH 99,525 -100,402 -90,824 -491,732 33,216 -17,886 -1,132,174 -
-
Tax Rate 17.90% - - - 22.18% - - -
Total Cost 1,115,163 681,255 468,333 1,038,667 637,687 591,958 1,720,858 -6.97%
-
Net Worth 2,464,680 2,300,368 2,258,468 2,269,970 2,802,341 2,766,636 1,182,046 13.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 20,539 - - - - - - -
Div Payout % 20.64% - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,464,680 2,300,368 2,258,468 2,269,970 2,802,341 2,766,636 1,182,046 13.02%
NOSH 8,215,600 8,215,600 8,215,600 8,215,600 8,215,600 8,125,600 6,998,727 2.70%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.19% -17.29% -24.06% -89.91% 4.93% -3.27% -193.44% -
ROE 4.04% -4.36% -4.02% -21.66% 1.19% -0.65% -95.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.79 7.07 4.60 6.66 8.16 7.05 19.15 -4.21%
EPS 1.21 -1.22 -1.11 -5.99 0.40 -0.22 -36.96 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.2749 0.2763 0.3411 0.3405 0.3859 -4.10%
Adjusted Per Share Value based on latest NOSH - 8,215,600
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.79 7.07 4.60 6.66 8.16 6.98 7.14 12.89%
EPS 1.21 -1.22 -1.11 -5.99 0.40 -0.22 -13.78 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.28 0.2749 0.2763 0.3411 0.3368 0.1439 13.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.15 0.12 0.14 0.38 0.18 0.305 -
P/RPS 1.56 2.12 2.61 2.10 4.65 2.55 1.59 -0.31%
P/EPS 18.99 -12.27 -10.85 -2.34 93.99 -81.77 -0.83 -
EY 5.27 -8.15 -9.21 -42.75 1.06 -1.22 -121.19 -
DY 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.54 0.44 0.51 1.11 0.53 0.79 -0.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 24/03/21 25/02/20 27/02/19 27/02/18 -
Price 0.265 0.275 0.12 0.175 0.34 0.23 0.33 -
P/RPS 1.79 3.89 2.61 2.63 4.16 3.26 1.72 0.66%
P/EPS 21.88 -22.50 -10.85 -2.92 84.10 -104.48 -0.89 -
EY 4.57 -4.44 -9.21 -34.20 1.19 -0.96 -112.01 -
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.44 0.63 1.00 0.68 0.86 0.38%

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