[ELKDESA] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[ELKDESA] ELK-DESA RESOURCES BERHAD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -73.67%
YoY- -75.23%
Quarter Report
Latest QR
Upcoming QR
ELKDESA's Result
ELKDESA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 156,704 155,820 125,492 121,608 140,768 115,288 102,284 7.36%
PBT 44,440 93,496 27,644 12,032 49,132 42,884 27,596 8.26%
Tax -10,436 -23,120 -7,776 -2,844 -12,032 -10,600 -7,396 5.90%
NP 34,004 70,376 19,868 9,188 37,100 32,284 20,200 9.06%
-
NP to SH 34,004 70,376 19,868 9,188 37,100 32,284 20,200 9.06%
-
Tax Rate 23.48% 24.73% 28.13% 23.64% 24.49% 24.72% 26.80% -
Total Cost 122,700 85,444 105,624 112,420 103,668 83,004 82,084 6.92%
-
Net Worth 463,904 452,510 431,207 416,006 408,939 400,122 336,666 5.48%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 463,904 452,510 431,207 416,006 408,939 400,122 336,666 5.48%
NOSH 454,808 303,207 297,567 297,159 296,471 305,486 230,593 11.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 21.70% 45.16% 15.83% 7.56% 26.36% 28.00% 19.75% -
ROE 7.33% 15.55% 4.61% 2.21% 9.07% 8.07% 6.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 34.45 51.65 42.20 40.93 47.50 40.05 44.36 -4.12%
EPS 7.48 23.32 6.68 3.08 12.52 11.20 8.76 -2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.50 1.45 1.40 1.38 1.39 1.46 -5.79%
Adjusted Per Share Value based on latest NOSH - 297,159
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 34.45 34.26 27.59 26.74 30.95 25.35 22.49 7.36%
EPS 7.48 15.47 4.37 2.02 8.16 7.10 4.44 9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.9949 0.9481 0.9147 0.8991 0.8798 0.7402 5.48%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.26 1.29 1.35 1.33 1.52 1.16 1.22 -
P/RPS 3.66 2.50 3.20 3.25 3.20 2.90 2.75 4.87%
P/EPS 16.85 5.53 20.21 43.01 12.14 10.34 13.93 3.22%
EY 5.93 18.08 4.95 2.32 8.24 9.67 7.18 -3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.86 0.93 0.95 1.10 0.83 0.84 6.70%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 19/08/22 19/08/21 13/08/20 22/08/19 16/08/18 18/08/17 -
Price 1.25 1.35 1.34 1.44 1.66 1.19 1.16 -
P/RPS 3.63 2.61 3.18 3.52 3.49 2.97 2.62 5.58%
P/EPS 16.72 5.79 20.06 46.57 13.26 10.61 13.24 3.96%
EY 5.98 17.28 4.99 2.15 7.54 9.42 7.55 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.90 0.92 1.03 1.20 0.86 0.79 7.65%

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