[ELKDESA] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -12.18%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 121,608 140,768 115,288 102,284 87,976 56,056 55,552 13.93%
PBT 12,032 49,132 42,884 27,596 29,936 26,108 25,212 -11.58%
Tax -2,844 -12,032 -10,600 -7,396 -7,936 -6,412 -6,412 -12.66%
NP 9,188 37,100 32,284 20,200 22,000 19,696 18,800 -11.23%
-
NP to SH 9,188 37,100 32,284 20,200 22,000 19,696 18,800 -11.23%
-
Tax Rate 23.64% 24.49% 24.72% 26.80% 26.51% 24.56% 25.43% -
Total Cost 112,420 103,668 83,004 82,084 65,976 36,360 36,752 20.46%
-
Net Worth 416,006 408,939 400,122 336,666 286,956 254,948 254,999 8.49%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 416,006 408,939 400,122 336,666 286,956 254,948 254,999 8.49%
NOSH 297,159 296,471 305,486 230,593 183,946 124,974 125,000 15.51%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.56% 26.36% 28.00% 19.75% 25.01% 35.14% 33.84% -
ROE 2.21% 9.07% 8.07% 6.00% 7.67% 7.73% 7.37% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 40.93 47.50 40.05 44.36 47.83 44.85 44.44 -1.36%
EPS 3.08 12.52 11.20 8.76 11.96 15.76 15.04 -23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.39 1.46 1.56 2.04 2.04 -6.07%
Adjusted Per Share Value based on latest NOSH - 230,593
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.74 30.95 25.35 22.49 19.34 12.33 12.21 13.94%
EPS 2.02 8.16 7.10 4.44 4.84 4.33 4.13 -11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9147 0.8991 0.8798 0.7402 0.6309 0.5606 0.5607 8.49%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.33 1.52 1.16 1.22 1.21 1.42 1.53 -
P/RPS 3.25 3.20 2.90 2.75 2.53 3.17 3.44 -0.94%
P/EPS 43.01 12.14 10.34 13.93 10.12 9.01 10.17 27.13%
EY 2.32 8.24 9.67 7.18 9.88 11.10 9.83 -21.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.10 0.83 0.84 0.78 0.70 0.75 4.01%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 13/08/20 22/08/19 16/08/18 18/08/17 26/08/16 24/08/15 20/08/14 -
Price 1.44 1.66 1.19 1.16 1.21 1.37 1.63 -
P/RPS 3.52 3.49 2.97 2.62 2.53 3.05 3.67 -0.69%
P/EPS 46.57 13.26 10.61 13.24 10.12 8.69 10.84 27.47%
EY 2.15 7.54 9.42 7.55 9.88 11.50 9.23 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.20 0.86 0.79 0.78 0.67 0.80 4.29%

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