[ESCERAM] QoQ Quarter Result on 2018-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 8,753 9,383 8,326 7,417 7,360 5,902 6,768 18.65% QoQ % -6.71% 12.70% 12.26% 0.77% 24.70% -12.80% - Horiz. % 129.33% 138.64% 123.02% 109.59% 108.75% 87.20% 100.00%
PBT 1,006 874 -582 46 447 -649 71 482.72% QoQ % 15.10% 250.17% -1,365.22% -89.71% 168.88% -1,014.08% - Horiz. % 1,416.90% 1,230.99% -819.72% 64.79% 629.58% -914.08% 100.00%
Tax 0 1 -1 0 1 0 0 - QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% -100.00% 0.00% 100.00% - -
NP 1,006 875 -583 46 448 -649 71 482.72% QoQ % 14.97% 250.09% -1,367.39% -89.73% 169.03% -1,014.08% - Horiz. % 1,416.90% 1,232.39% -821.13% 64.79% 630.99% -914.08% 100.00%
NP to SH 1,006 875 -583 46 448 -649 71 482.72% QoQ % 14.97% 250.09% -1,367.39% -89.73% 169.03% -1,014.08% - Horiz. % 1,416.90% 1,232.39% -821.13% 64.79% 630.99% -914.08% 100.00%
Tax Rate - % -0.11 % - % - % -0.22 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 0.00% 100.00% - -
Total Cost 7,747 8,508 8,909 7,371 6,912 6,551 6,697 10.17% QoQ % -8.94% -4.50% 20.87% 6.64% 5.51% -2.18% - Horiz. % 115.68% 127.04% 133.03% 110.06% 103.21% 97.82% 100.00%
Net Worth 51,378 51,378 47,268 49,323 49,323 4,932,362 4,932,362 -95.19% QoQ % 0.00% 8.70% -4.17% 0.00% -99.00% 0.00% - Horiz. % 1.04% 1.04% 0.96% 1.00% 1.00% 100.00% 100.00%
Dividend 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 1,233 - - - 1,233 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 122.57 % - % - % - % 275.24 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 44.53% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 51,378 51,378 47,268 49,323 49,323 4,932,362 4,932,362 -95.19% QoQ % 0.00% 8.70% -4.17% 0.00% -99.00% 0.00% - Horiz. % 1.04% 1.04% 0.96% 1.00% 1.00% 100.00% 100.00%
NOSH 205,515 205,515 205,515 205,515 205,515 205,515 205,515 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 11.49 % 9.33 % -7.00 % 0.62 % 6.09 % -11.00 % 1.05 % 390.75% QoQ % 23.15% 233.29% -1,229.03% -89.82% 155.36% -1,147.62% - Horiz. % 1,094.29% 888.57% -666.67% 59.05% 580.00% -1,047.62% 100.00%
ROE 1.96 % 1.70 % -1.23 % 0.09 % 0.91 % -0.01 % 0.00 % - QoQ % 15.29% 238.21% -1,466.67% -90.11% 9,200.00% 0.00% - Horiz. % -19,600.00% -17,000.00% 12,300.00% -900.00% -9,100.00% 100.00% -
Per Share 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 4.26 4.57 4.05 3.61 3.58 2.87 3.29 18.74% QoQ % -6.78% 12.84% 12.19% 0.84% 24.74% -12.77% - Horiz. % 129.48% 138.91% 123.10% 109.73% 108.81% 87.23% 100.00%
EPS 0.50 0.40 -0.28 0.02 0.20 -0.32 0.03 549.14% QoQ % 25.00% 242.86% -1,500.00% -90.00% 162.50% -1,166.67% - Horiz. % 1,666.67% 1,333.33% -933.33% 66.67% 666.67% -1,066.67% 100.00%
DPS 0.60 0.00 0.00 0.00 0.60 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2500 0.2500 0.2300 0.2400 0.2400 24.0000 24.0000 -95.19% QoQ % 0.00% 8.70% -4.17% 0.00% -99.00% 0.00% - Horiz. % 1.04% 1.04% 0.96% 1.00% 1.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 205,515 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 4.26 4.57 4.05 3.61 3.58 2.87 3.29 18.74% QoQ % -6.78% 12.84% 12.19% 0.84% 24.74% -12.77% - Horiz. % 129.48% 138.91% 123.10% 109.73% 108.81% 87.23% 100.00%
EPS 0.50 0.40 -0.28 0.02 0.20 -0.32 0.03 549.14% QoQ % 25.00% 242.86% -1,500.00% -90.00% 162.50% -1,166.67% - Horiz. % 1,666.67% 1,333.33% -933.33% 66.67% 666.67% -1,066.67% 100.00%
DPS 0.60 0.00 0.00 0.00 0.60 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2500 0.2500 0.2300 0.2400 0.2400 24.0000 24.0000 -95.19% QoQ % 0.00% 8.70% -4.17% 0.00% -99.00% 0.00% - Horiz. % 1.04% 1.04% 0.96% 1.00% 1.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.1700 0.1350 0.1500 0.1700 0.2100 0.2000 0.2150 -
P/RPS 3.99 2.96 3.70 4.71 5.86 6.96 6.53 -27.93% QoQ % 34.80% -20.00% -21.44% -19.62% -15.80% 6.58% - Horiz. % 61.10% 45.33% 56.66% 72.13% 89.74% 106.58% 100.00%
P/EPS 34.73 31.71 -52.88 759.51 96.34 -63.33 622.33 -85.32% QoQ % 9.52% 159.97% -106.96% 688.36% 252.12% -110.18% - Horiz. % 5.58% 5.10% -8.50% 122.04% 15.48% -10.18% 100.00%
EY 2.88 3.15 -1.89 0.13 1.04 -1.58 0.16 583.22% QoQ % -8.57% 266.67% -1,553.85% -87.50% 165.82% -1,087.50% - Horiz. % 1,800.00% 1,968.75% -1,181.25% 81.25% 650.00% -987.50% 100.00%
DY 3.53 0.00 0.00 0.00 2.86 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.43% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.54 0.65 0.71 0.88 0.01 0.01 1,553.24% QoQ % 25.93% -16.92% -8.45% -19.32% 8,700.00% 0.00% - Horiz. % 6,800.00% 5,400.00% 6,500.00% 7,100.00% 8,800.00% 100.00% 100.00%
Price Multiplier on Announcement Date 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 29/10/19 31/07/19 29/04/19 28/01/19 29/10/18 30/07/18 26/04/18 -
Price 0.1800 0.1800 0.1450 0.1650 0.1900 0.2150 0.1950 -
P/RPS 4.23 3.94 3.58 4.57 5.31 7.49 5.92 -20.03% QoQ % 7.36% 10.06% -21.66% -13.94% -29.11% 26.52% - Horiz. % 71.45% 66.55% 60.47% 77.20% 89.70% 126.52% 100.00%
P/EPS 36.77 42.28 -51.11 737.17 87.16 -68.08 564.44 -83.73% QoQ % -13.03% 182.72% -106.93% 745.77% 228.03% -112.06% - Horiz. % 6.51% 7.49% -9.05% 130.60% 15.44% -12.06% 100.00%
EY 2.72 2.37 -1.96 0.14 1.15 -1.47 0.18 508.20% QoQ % 14.77% 220.92% -1,500.00% -87.83% 178.23% -916.67% - Horiz. % 1,511.11% 1,316.67% -1,088.89% 77.78% 638.89% -816.67% 100.00%
DY 3.33 0.00 0.00 0.00 3.16 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.38% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.72 0.72 0.63 0.69 0.79 0.01 0.01 1,617.27% QoQ % 0.00% 14.29% -8.70% -12.66% 7,800.00% 0.00% - Horiz. % 7,200.00% 7,200.00% 6,300.00% 6,900.00% 7,900.00% 100.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ES-2Q2019.pdf 
