[ENRA] YoY TTM Result on 30-Jun-2013 [#1]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -1.6%
YoY- 434.57%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 142,871 104,659 81,117 30,292 25,113 19,971 21,071 37.53%
PBT 24,724 9,640 11,605 3,992 1,045 608 6,038 26.45%
Tax -9,133 -541 -3,514 -1,650 -1,745 -1,320 -1,501 35.07%
NP 15,591 9,099 8,091 2,342 -700 -712 4,537 22.82%
-
NP to SH 9,456 8,608 8,091 2,342 -700 -712 4,537 13.00%
-
Tax Rate 36.94% 5.61% 30.28% 41.33% 166.99% 217.11% 24.86% -
Total Cost 127,280 95,560 73,026 27,950 25,813 20,683 16,534 40.47%
-
Net Worth 134,761 135,078 216,711 206,765 203,653 204,940 205,669 -6.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,794 - - - - - - -
Div Payout % 114.16% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 134,761 135,078 216,711 206,765 203,653 204,940 205,669 -6.79%
NOSH 134,761 135,078 135,039 133,846 133,333 133,720 133,673 0.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.91% 8.69% 9.97% 7.73% -2.79% -3.57% 21.53% -
ROE 7.02% 6.37% 3.73% 1.13% -0.34% -0.35% 2.21% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.02 77.48 60.07 22.63 18.83 14.93 15.76 37.35%
EPS 7.02 6.37 5.99 1.75 -0.53 -0.53 3.39 12.88%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.6048 1.5448 1.5274 1.5326 1.5386 -6.92%
Adjusted Per Share Value based on latest NOSH - 133,846
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.44 69.91 54.19 20.24 16.78 13.34 14.08 37.52%
EPS 6.32 5.75 5.40 1.56 -0.47 -0.48 3.03 13.02%
DPS 7.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9002 0.9023 1.4476 1.3812 1.3604 1.369 1.3739 -6.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.05 2.79 0.77 0.88 0.83 0.73 1.08 -
P/RPS 1.93 3.60 1.28 3.89 4.41 4.89 6.85 -19.01%
P/EPS 29.22 43.78 12.85 50.29 -158.10 -137.10 31.82 -1.40%
EY 3.42 2.28 7.78 1.99 -0.63 -0.73 3.14 1.43%
DY 3.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.79 0.48 0.57 0.54 0.48 0.70 19.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 28/08/14 29/08/13 29/08/12 23/08/11 26/08/10 -
Price 2.03 1.95 1.20 0.99 0.75 0.79 0.99 -
P/RPS 1.91 2.52 2.00 4.37 3.98 5.29 6.28 -17.97%
P/EPS 28.93 30.60 20.03 56.58 -142.86 -148.37 29.17 -0.13%
EY 3.46 3.27 4.99 1.77 -0.70 -0.67 3.43 0.14%
DY 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.95 0.75 0.64 0.49 0.52 0.64 21.19%

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