E

ELK-Desa Resources Bhd
KLSE:ELKDESA

Watchlist Manager
ELK-Desa Resources Bhd
KLSE:ELKDESA
Watchlist
Price: 1.11 MYR -0.89% Market Closed
Market Cap: 504.8m MYR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+47%
5Y
+40%
10Y
+246%
Operating Income
+
3Y
-2%
5Y
+11%
10Y
+99%
Net Income
+
3Y
-19%
5Y
+15%
10Y
+63%

Earnings Waterfall
ELK-Desa Resources Bhd

Revenue
200.1m MYR
Cost of Revenue
-45.4m MYR
Gross Profit
154.7m MYR
Operating Expenses
-96.1m MYR
Operating Income
58.6m MYR
Other Expenses
-27.6m MYR
Net Income
30.9m MYR

Income Statement
ELK-Desa Resources Bhd

Rotate your device to view
Income Statement
Currency: MYR
Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
2
3
0
0
0
3
0
0
0
4
1
1
2
3
2
2
1
1
1
2
2
2
0
0
0
4
2
5
8
13
15
15
14
13
12
12
11
10
8
7
8
9
10
11
11
12
13
14
15
0
0
Revenue
40
N/A
41
+1%
41
+1%
42
+1%
43
+4%
45
+5%
48
+6%
51
+6%
54
+6%
57
+4%
58
+2%
58
+0%
58
+1%
61
+5%
64
+6%
72
+12%
79
+10%
88
+10%
94
+8%
98
+4%
101
+2%
101
+1%
104
+3%
107
+3%
113
+6%
119
+5%
123
+4%
130
+5%
135
+4%
143
+6%
148
+4%
143
-3%
144
+1%
142
-1%
144
+1%
145
+1%
131
-10%
132
+1%
129
-2%
136
+6%
149
+9%
151
+1%
155
+3%
155
+0%
159
+2%
161
+2%
168
+4%
174
+4%
182
+4%
190
+5%
197
+3%
200
+2%
Gross Profit
Cost of Revenue
(0)
(0)
0
(0)
0
0
0
0
0
0
0
0
(1)
(3)
(5)
(9)
(13)
(16)
(19)
(20)
(20)
(19)
(19)
(20)
(22)
(23)
(24)
(26)
(26)
(28)
(28)
(26)
(28)
(30)
(34)
(35)
(29)
(30)
(29)
(33)
(37)
(35)
(34)
(32)
(33)
(33)
(36)
(38)
(40)
(43)
(45)
(45)
Gross Profit
40
N/A
41
+1%
41
+1%
41
+1%
0
N/A
34
N/A
48
+44%
0
N/A
0
N/A
0
N/A
48
N/A
0
N/A
14
N/A
29
+106%
59
+101%
63
+6%
67
+6%
71
+7%
76
+6%
78
+4%
81
+3%
82
+2%
85
+3%
87
+3%
91
+5%
95
+4%
99
+4%
104
+5%
109
+5%
115
+6%
120
+4%
118
-2%
116
-1%
113
-3%
110
-2%
110
0%
102
-7%
102
+0%
100
-2%
104
+4%
113
+9%
116
+3%
121
+5%
123
+1%
125
+2%
128
+2%
132
+3%
137
+4%
142
+4%
147
+4%
152
+3%
155
+2%
Operating Income
Operating Expenses
(18)
(18)
(18)
(22)
(22)
(22)
(23)
(25)
(28)
(29)
(28)
(28)
(28)
(30)
(31)
(34)
(37)
(40)
(44)
(47)
(48)
(47)
(47)
(46)
(46)
(49)
(51)
(53)
(55)
(56)
(60)
(65)
(63)
(61)
(51)
(48)
(47)
(46)
(55)
(44)
(45)
(47)
(49)
(62)
(67)
(71)
(71)
(74)
(80)
(85)
(92)
(96)
Selling, General & Administrative
(6)
(8)
(7)
(9)
(11)
(10)
(12)
(14)
(16)
(17)
(17)
(17)
(16)
(16)
(16)
(18)
(18)
(19)
(20)
(22)
(22)
(22)
(21)
(18)
(17)
(17)
(18)
(18)
(19)
(20)
(24)
(34)
(31)
(29)
(19)
(13)
(16)
(15)
(22)
(9)
(5)
(7)
(8)
(20)
(24)
(26)
(27)
(30)
(35)
(39)
(45)
(48)
Depreciation & Amortization
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(3)
Other Operating Expenses
(11)
(8)
(12)
(13)
(11)
(11)
(11)
(11)
(11)
(11)
(11)
(11)
(12)
(13)
(15)
(16)
(18)
(21)
(23)
(24)
(25)
(25)
(26)
(27)
(28)
(31)
(32)
(34)
(34)
(33)
(33)
(29)
(29)
(29)
(30)
(32)
(28)
(29)
(30)
(32)
(37)
(37)
(39)
(40)
(41)
(42)
(42)
(43)
(43)
(43)
(45)
(46)
Operating Income
22
N/A
23
+1%
23
-1%
19
-15%
21
+9%
24
+13%
26
+8%
26
+2%
27
+2%
28
+5%
30
+6%
29
-1%
29
-2%
28
-2%
28
-1%
28
+2%
30
+5%
31
+3%
32
+3%
31
-1%
32
+4%
35
+7%
38
+8%
42
+11%
46
+9%
47
+2%
48
+3%
51
+5%
54
+7%
60
+11%
60
+1%
53
-12%
54
+1%
52
-3%
59
+14%
62
+5%
55
-11%
56
+1%
44
-20%
60
+34%
68
+13%
69
+2%
72
+5%
61
-16%
58
-4%
57
-2%
61
+7%
62
+2%
62
+0%
62
0%
60
-3%
59
-2%
Pre-Tax Income
Interest Income Expense
0
(2)
(3)
(1)
(2)
(2)
(3)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(3)
(3)
(3)
(4)
(5)
(7)
(10)
(13)
(15)
(15)
(14)
(13)
(12)
(12)
(11)
(10)
(8)
(7)
(8)
(9)
(10)
(11)
(11)
(12)
(13)
(14)
(15)
(16)
(17)
Total Other Income
0
0
(1)
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
22
N/A
21
-5%
20
-8%
19
-1%
20
+1%
21
+9%
22
+5%
23
+0%
23
+1%
24
+5%
25
+7%
26
+1%
26
-1%
25
-1%
25
+0%
26
+4%
28
+7%
30
+5%
31
+3%
30
-2%
31
+3%
33
+6%
35
+8%
39
+11%
43
+9%
43
+1%
44
+1%
45
+4%
47
+3%
50
+7%
48
-5%
38
-20%
39
+1%
38
-2%
46
+22%
50
+9%
43
-14%
45
+4%
35
-22%
51
+47%
60
+17%
61
+1%
63
+4%
51
-19%
48
-7%
46
-4%
49
+7%
49
0%
48
-2%
47
-2%
44
-7%
41
-6%
Net Income
Tax Provision
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(7)
(7)
(6)
(7)
(7)
(7)
(8)
(8)
(7)
(8)
(8)
(9)
(10)
(11)
(11)
(11)
(11)
(11)
(13)
(13)
(11)
(10)
(10)
(11)
(11)
(10)
(10)
(9)
(13)
(15)
(15)
(16)
(12)
(12)
(11)
(12)
(13)
(12)
(12)
(11)
(10)
Income from Continuing Operations
17
15
14
14
14
16
16
16
17
17
19
19
19
19
19
19
21
22
23
23
23
24
26
29
32
32
33
34
35
37
35
27
28
28
35
39
33
34
26
38
45
46
48
39
36
34
37
36
36
35
33
31
Net Income (Common)
17
N/A
15
-8%
14
-9%
14
-1%
14
+1%
16
+13%
16
+5%
16
+0%
17
+1%
17
+5%
19
+8%
19
+1%
19
0%
19
-1%
19
0%
19
+3%
21
+7%
22
+5%
23
+6%
23
-2%
23
+2%
24
+6%
26
+6%
29
+12%
32
+9%
32
+2%
33
+2%
34
+4%
35
+3%
37
+5%
35
-5%
27
-23%
28
+4%
28
-1%
35
+27%
39
+11%
33
-16%
34
+4%
26
-25%
38
+49%
45
+18%
46
+1%
48
+4%
39
-19%
36
-7%
34
-4%
37
+6%
36
-1%
36
-2%
35
-2%
33
-7%
31
-5%
EPS (Diluted)
0.06
N/A
0.09
+50%
0.12
+33%
0.06
-50%
0.07
+17%
0.08
+14%
0.13
+63%
0.05
-62%
0.07
+40%
0.07
N/A
0.1
+43%
0.07
-30%
0.07
N/A
0.06
-14%
0.09
+50%
0.04
-56%
0.04
N/A
0.04
N/A
0.09
+125%
0.05
-44%
0.05
N/A
0.06
+20%
0.09
+50%
0.07
-22%
0.08
+14%
0.08
N/A
0.11
+38%
0.08
-27%
0.08
N/A
0.08
N/A
0.08
N/A
0.05
-38%
0.05
N/A
0.05
N/A
0.08
+60%
0.08
N/A
0.07
-13%
0.07
N/A
0.06
-14%
0.08
+33%
0.1
+25%
0.1
N/A
0.11
+10%
0.09
-18%
0.08
-11%
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.08
N/A
0.07
-13%
0.07
N/A

See Also

Summary
ELKDESA intrinsic value, competitors valuation, and company profile.
DCF Valuation
ELKDESA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ELKDESA stock valuation using valuation multiples.
Wall Street Estimates
ELKDESA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ELKDESA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.