[ENCORP] YoY Quarter Result on 30-Sep-2018 [#3]

Stock

[ENCORP] ENCORP BHD

Announcement Date

28-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -125.61%

YoY- 92.36%

Quarter Report

ENCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	28,072	36,842	40,009	54,675	56,384	78,957	38,060	-4.94%
YoY %	-23.80%	-7.92%	-26.82%	-3.03%	-28.59%	107.45%	-	-
Horiz. %	73.76%	96.80%	105.12%	143.65%	148.15%	207.45%	100.00%	-
PBT	-4,936	-35,356	-5,322	1,119	-20,805	6,313	10,151	-
YoY %	86.04%	-564.34%	-575.60%	105.38%	-429.56%	-37.81%	-	-
Horiz. %	-48.63%	-348.30%	-52.43%	11.02%	-204.96%	62.19%	100.00%	-
Tax	-3,085	-218	1,519	-2,392	4,637	-2,548	-3,255	-0.88%
YoY %	-1,315.14%	-114.35%	163.50%	-151.59%	281.99%	21.72%	-	-
Horiz. %	94.78%	6.70%	-46.67%	73.49%	-142.46%	78.28%	100.00%	-
NP	-8,021	-35,574	-3,803	-1,273	-16,168	3,765	6,896	-
YoY %	77.45%	-835.42%	-198.74%	92.13%	-529.43%	-45.40%	-	-
Horiz. %	-116.31%	-515.86%	-55.15%	-18.46%	-234.45%	54.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-7,951	-35,957	-2,822	-1,207	-15,799	4,090	8,176	-
YoY %	77.89%	-1,174.17%	-133.80%	92.36%	-486.28%	-49.98%	-	-
Horiz. %	-97.25%	-439.79%	-34.52%	-14.76%	-193.24%	50.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	213.76%	-	40.36%	32.07%	-
YoY %	-	-	-	0.00%	-	25.85%	-	-
Horiz. %	-	-	-	666.54%	-	125.85%	100.00%	-
Total Cost	36,093	72,416	43,812	55,948	72,552	75,192	31,164	2.47%
YoY %	-50.16%	65.29%	-21.69%	-22.89%	-3.51%	141.28%	-	-
Horiz. %	115.82%	232.37%	140.59%	179.53%	232.81%	241.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,784	284,661	382,539	408,593	428,211	406,217	385,081	-1.40%
YoY %	24.28%	-25.59%	-6.38%	-4.58%	5.41%	5.49%	-	-
Horiz. %	91.87%	73.92%	99.34%	106.11%	111.20%	105.49%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	353,784	284,661	382,539	408,593	428,211	406,217	385,081	-1.40%
YoY %	24.28%	-25.59%	-6.38%	-4.58%	5.41%	5.49%	-	-
Horiz. %	91.87%	73.92%	99.34%	106.11%	111.20%	105.49%	100.00%	-
NOSH	316,684	306,474	306,474	293,952	293,952	278,231	279,044	2.12%
YoY %	3.33%	0.00%	4.26%	0.00%	5.65%	-0.29%	-	-
Horiz. %	113.49%	109.83%	109.83%	105.34%	105.34%	99.71%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	-28.57%	-96.56%	-9.51%	-2.33%	-28.67%	4.77%	18.12%	-
YoY %	70.41%	-915.35%	-308.15%	91.87%	-701.05%	-73.68%	-	-
Horiz. %	-157.67%	-532.89%	-52.48%	-12.86%	-158.22%	26.32%	100.00%	-
ROE	-2.25%	-12.63%	-0.74%	-0.30%	-3.69%	1.01%	2.12%	-
YoY %	82.19%	-1,606.76%	-146.67%	91.87%	-465.35%	-52.36%	-	-
Horiz. %	-106.13%	-595.75%	-34.91%	-14.15%	-174.06%	47.64%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	8.89	12.04	13.60	18.60	20.15	28.38	13.64	-6.88%
YoY %	-26.16%	-11.47%	-26.88%	-7.69%	-29.00%	108.06%	-	-
Horiz. %	65.18%	88.27%	99.71%	136.36%	147.73%	208.06%	100.00%	-
EPS	-2.52	-11.75	-0.96	-0.41	-5.65	1.47	2.93	-
YoY %	78.55%	-1,123.96%	-134.15%	92.74%	-484.35%	-49.83%	-	-
Horiz. %	-86.01%	-401.02%	-32.76%	-13.99%	-192.83%	50.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.12	0.93	1.30	1.39	1.53	1.46	1.38	-3.41%
YoY %	20.43%	-28.46%	-6.47%	-9.15%	4.79%	5.80%	-	-
Horiz. %	81.16%	67.39%	94.20%	100.72%	110.87%	105.80%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 293,952
RPS	8.86	11.63	12.63	17.26	17.80	24.93	12.02	-4.95%
YoY %	-23.82%	-7.92%	-26.83%	-3.03%	-28.60%	107.40%	-	-
Horiz. %	73.71%	96.76%	105.07%	143.59%	148.09%	207.40%	100.00%	-
EPS	-2.51	-11.35	-0.89	-0.38	-4.99	1.29	2.58	-
YoY %	77.89%	-1,175.28%	-134.21%	92.38%	-486.82%	-50.00%	-	-
Horiz. %	-97.29%	-439.92%	-34.50%	-14.73%	-193.41%	50.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.1172	0.8989	1.208	1.2902	1.3522	1.2827	1.216	-1.40%
YoY %	24.29%	-25.59%	-6.37%	-4.59%	5.42%	5.49%	-	-
Horiz. %	91.88%	73.92%	99.34%	106.10%	111.20%	105.49%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.635	0.19	0.32	0.44	0.77	0.70	0.75	-
P/RPS	7.15	1.58	2.35	2.37	3.82	2.47	5.50	4.46%
YoY %	352.53%	-32.77%	-0.84%	-37.96%	54.66%	-55.09%	-	-
Horiz. %	130.00%	28.73%	42.73%	43.09%	69.45%	44.91%	100.00%	-
P/EPS	-25.23	-1.62	-33.37	-107.16	-13.64	47.62	25.60	-
YoY %	-1,457.41%	95.15%	68.86%	-685.63%	-128.64%	86.02%	-	-
Horiz. %	-98.55%	-6.33%	-130.35%	-418.59%	-53.28%	186.02%	100.00%	-
EY	-3.96	-61.83	-3.00	-0.93	-7.33	2.10	3.91	-
YoY %	93.60%	-1,961.00%	-222.58%	87.31%	-449.05%	-46.29%	-	-
Horiz. %	-101.28%	-1,581.33%	-76.73%	-23.79%	-187.47%	53.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.20	0.25	0.32	0.50	0.48	0.54	0.90%
YoY %	185.00%	-20.00%	-21.88%	-36.00%	4.17%	-11.11%	-	-
Horiz. %	105.56%	37.04%	46.30%	59.26%	92.59%	88.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	30/11/21	26/11/20	28/11/19	28/11/18	23/11/17	21/11/16	26/11/15	-
Price	0.34	0.18	0.32	0.425	0.73	0.66	0.79	-
P/RPS	3.83	1.50	2.35	2.28	3.62	2.33	5.79	-6.65%
YoY %	155.33%	-36.17%	3.07%	-37.02%	55.36%	-59.76%	-	-
Horiz. %	66.15%	25.91%	40.59%	39.38%	62.52%	40.24%	100.00%	-
P/EPS	-13.51	-1.53	-33.37	-103.50	-12.93	44.90	26.96	-
YoY %	-783.01%	95.42%	67.76%	-700.46%	-128.80%	66.54%	-	-
Horiz. %	-50.11%	-5.68%	-123.78%	-383.90%	-47.96%	166.54%	100.00%	-
EY	-7.40	-65.26	-3.00	-0.97	-7.73	2.23	3.71	-
YoY %	88.66%	-2,075.33%	-209.28%	87.45%	-446.64%	-39.89%	-	-
Horiz. %	-199.46%	-1,759.03%	-80.86%	-26.15%	-208.36%	60.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.19	0.25	0.31	0.48	0.45	0.57	-10.13%
YoY %	57.89%	-24.00%	-19.35%	-35.42%	6.67%	-21.05%	-	-
Horiz. %	52.63%	33.33%	43.86%	54.39%	84.21%	78.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos