[ESCERAM] QoQ Quarter Result on 2018-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 7,417 7,360 5,902 6,768 6,291 6,225 8,347 -7.57% QoQ % 0.77% 24.70% -12.80% 7.58% 1.06% -25.42% - Horiz. % 88.86% 88.18% 70.71% 81.08% 75.37% 74.58% 100.00%
PBT 46 447 -649 71 257 556 907 -86.27% QoQ % -89.71% 168.88% -1,014.08% -72.37% -53.78% -38.70% - Horiz. % 5.07% 49.28% -71.55% 7.83% 28.34% 61.30% 100.00%
Tax 0 1 0 0 -1 -1 364 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -100.27% - Horiz. % 0.00% 0.27% 0.00% 0.00% -0.27% -0.27% 100.00%
NP 46 448 -649 71 256 555 1,271 -89.04% QoQ % -89.73% 169.03% -1,014.08% -72.27% -53.87% -56.33% - Horiz. % 3.62% 35.25% -51.06% 5.59% 20.14% 43.67% 100.00%
NP to SH 46 448 -649 71 256 555 1,271 -89.04% QoQ % -89.73% 169.03% -1,014.08% -72.27% -53.87% -56.33% - Horiz. % 3.62% 35.25% -51.06% 5.59% 20.14% 43.67% 100.00%
Tax Rate - % -0.22 % - % - % 0.39 % 0.18 % -40.13 % - QoQ % 0.00% 0.00% 0.00% 0.00% 116.67% 100.45% - Horiz. % 0.00% 0.55% 0.00% 0.00% -0.97% -0.45% 100.00%
Total Cost 7,371 6,912 6,551 6,697 6,035 5,670 7,076 2.76% QoQ % 6.64% 5.51% -2.18% 10.97% 6.44% -19.87% - Horiz. % 104.17% 97.68% 92.58% 94.64% 85.29% 80.13% 100.00%
Net Worth 49,323 49,323 4,932,362 4,932,362 49,323 51,378 49,323 - QoQ % 0.00% -99.00% 0.00% 9,900.00% -4.00% 4.17% - Horiz. % 100.00% 100.00% 10,000.00% 10,000.00% 100.00% 104.17% 100.00%
Dividend 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - 1,233 - - - 1,233 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 275.24 % - % - % - % 222.18 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 123.88% 0.00% 0.00% 0.00% 100.00% -
Equity 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 49,323 49,323 4,932,362 4,932,362 49,323 51,378 49,323 - QoQ % 0.00% -99.00% 0.00% 9,900.00% -4.00% 4.17% - Horiz. % 100.00% 100.00% 10,000.00% 10,000.00% 100.00% 104.17% 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 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 0.62 % 6.09 % -11.00 % 1.05 % 4.07 % 8.92 % 15.23 % -88.14% QoQ % -89.82% 155.36% -1,147.62% -74.20% -54.37% -41.43% - Horiz. % 4.07% 39.99% -72.23% 6.89% 26.72% 58.57% 100.00%
ROE 0.09 % 0.91 % -0.01 % 0.00 % 0.52 % 1.08 % 2.58 % -89.30% QoQ % -90.11% 9,200.00% 0.00% 0.00% -51.85% -58.14% - Horiz. % 3.49% 35.27% -0.39% 0.00% 20.16% 41.86% 100.00%
Per Share 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 3.61 3.58 2.87 3.29 3.06 3.03 4.06 -7.53% QoQ % 0.84% 24.74% -12.77% 7.52% 0.99% -25.37% - Horiz. % 88.92% 88.18% 70.69% 81.03% 75.37% 74.63% 100.00%
EPS 0.02 0.20 -0.32 0.03 0.10 0.30 0.60 -89.62% QoQ % -90.00% 162.50% -1,166.67% -70.00% -66.67% -50.00% - Horiz. % 3.33% 33.33% -53.33% 5.00% 16.67% 50.00% 100.00%
DPS 0.00 0.60 0.00 0.00 0.00 0.60 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2400 0.2400 24.0000 24.0000 0.2400 0.2500 0.2400 - QoQ % 0.00% -99.00% 0.00% 9,900.00% -4.00% 4.17% - Horiz. % 100.00% 100.00% 10,000.00% 10,000.00% 100.00% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 230,000 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 3.61 3.58 2.87 3.29 3.06 3.03 4.06 -7.53% QoQ % 0.84% 24.74% -12.77% 7.52% 0.99% -25.37% - Horiz. % 88.92% 88.18% 70.69% 81.03% 75.37% 74.63% 100.00%
EPS 0.02 0.20 -0.32 0.03 0.10 0.30 0.60 -89.62% QoQ % -90.00% 162.50% -1,166.67% -70.00% -66.67% -50.00% - Horiz. % 3.33% 33.33% -53.33% 5.00% 16.67% 50.00% 100.00%
DPS 0.00 0.60 0.00 0.00 0.00 0.60 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2400 0.2400 24.0000 24.0000 0.2400 0.2500 0.2400 - QoQ % 0.00% -99.00% 0.00% 9,900.00% -4.00% 4.17% - Horiz. % 100.00% 100.00% 10,000.00% 10,000.00% 100.00% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.1700 0.2100 0.2000 0.2150 0.2750 0.3500 0.4000 -
P/RPS 4.71 5.86 6.96 6.53 8.98 11.56 9.85 -38.82% QoQ % -19.62% -15.80% 6.58% -27.28% -22.32% 17.36% - Horiz. % 47.82% 59.49% 70.66% 66.29% 91.17% 117.36% 100.00%
P/EPS 759.51 96.34 -63.33 622.33 220.77 129.60 64.68 415.85% QoQ % 688.36% 252.12% -110.18% 181.89% 70.35% 100.37% - Horiz. % 1,174.26% 148.95% -97.91% 962.17% 341.33% 200.37% 100.00%
EY 0.13 1.04 -1.58 0.16 0.45 0.77 1.55 -80.81% QoQ % -87.50% 165.82% -1,087.50% -64.44% -41.56% -50.32% - Horiz. % 8.39% 67.10% -101.94% 10.32% 29.03% 49.68% 100.00%
DY 0.00 2.86 0.00 0.00 0.00 1.71 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 167.25% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.71 0.88 0.01 0.01 1.15 1.40 1.67 -43.43% QoQ % -19.32% 8,700.00% 0.00% -99.13% -17.86% -16.17% - Horiz. % 42.51% 52.69% 0.60% 0.60% 68.86% 83.83% 100.00%
Price Multiplier on Announcement Date 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 28/01/19 29/10/18 30/07/18 26/04/18 22/01/18 25/10/17 27/07/17 -
Price 0.1650 0.1900 0.2150 0.1950 0.2650 0.3450 0.4100 -
P/RPS 4.57 5.31 7.49 5.92 8.66 11.39 10.09 -40.99% QoQ % -13.94% -29.11% 26.52% -31.64% -23.97% 12.88% - Horiz. % 45.29% 52.63% 74.23% 58.67% 85.83% 112.88% 100.00%
P/EPS 737.17 87.16 -68.08 564.44 212.74 127.75 66.30 397.43% QoQ % 745.77% 228.03% -112.06% 165.32% 66.53% 92.68% - Horiz. % 1,111.87% 131.46% -102.68% 851.34% 320.87% 192.68% 100.00%
EY 0.14 1.15 -1.47 0.18 0.47 0.78 1.51 -79.49% QoQ % -87.83% 178.23% -916.67% -61.70% -39.74% -48.34% - Horiz. % 9.27% 76.16% -97.35% 11.92% 31.13% 51.66% 100.00%
DY 0.00 3.16 0.00 0.00 0.00 1.74 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 181.61% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.79 0.01 0.01 1.10 1.38 1.71 -45.36% QoQ % -12.66% 7,800.00% 0.00% -99.09% -20.29% -19.30% - Horiz. % 40.35% 46.20% 0.58% 0.58% 64.33% 80.70% 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 
