[ELKDESA] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 14.63%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 102,284 87,976 56,056 55,552 43,276 41,072 20.00%
PBT 27,596 29,936 26,108 25,212 24,920 25,780 1.36%
Tax -7,396 -7,936 -6,412 -6,412 -6,284 -6,468 2.71%
NP 20,200 22,000 19,696 18,800 18,636 19,312 0.90%
-
NP to SH 20,200 22,000 19,696 18,800 18,636 19,312 0.90%
-
Tax Rate 26.80% 26.51% 24.56% 25.43% 25.22% 25.09% -
Total Cost 82,084 65,976 36,360 36,752 24,640 21,760 30.39%
-
Net Worth 336,666 286,956 254,948 254,999 163,627 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 336,666 286,956 254,948 254,999 163,627 0 -
NOSH 230,593 183,946 124,974 125,000 124,906 99,958 18.18%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.75% 25.01% 35.14% 33.84% 43.06% 47.02% -
ROE 6.00% 7.67% 7.73% 7.37% 11.39% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.36 47.83 44.85 44.44 34.65 41.09 1.54%
EPS 8.76 11.96 15.76 15.04 14.92 19.32 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.56 2.04 2.04 1.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 22.49 19.34 12.33 12.21 9.52 9.03 20.00%
EPS 4.44 4.84 4.33 4.13 4.10 4.25 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7402 0.6309 0.5606 0.5607 0.3598 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 1.22 1.21 1.42 1.53 1.34 0.00 -
P/RPS 2.75 2.53 3.17 3.44 3.87 0.00 -
P/EPS 13.93 10.12 9.01 10.17 8.98 0.00 -
EY 7.18 9.88 11.10 9.83 11.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.70 0.75 1.02 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 18/08/17 26/08/16 24/08/15 20/08/14 27/08/13 - -
Price 1.16 1.21 1.37 1.63 1.39 0.00 -
P/RPS 2.62 2.53 3.05 3.67 4.01 0.00 -
P/EPS 13.24 10.12 8.69 10.84 9.32 0.00 -
EY 7.55 9.88 11.50 9.23 10.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.67 0.80 1.06 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