[ESCERAM] QoQ Annualized Quarter Result on 28-Feb-2017 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- -16.28%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 25,032 24,900 33,266 33,226 34,588 33,124 29,952 -11.26%
PBT 1,624 2,224 6,031 6,830 8,142 8,168 7,185 -62.86%
Tax 0 -4 296 -89 -90 -92 79 -
NP 1,624 2,220 6,327 6,741 8,052 8,076 7,264 -63.13%
-
NP to SH 1,624 2,220 6,327 6,741 8,052 8,076 7,264 -63.13%
-
Tax Rate 0.00% 0.18% -4.91% 1.30% 1.11% 1.13% -1.10% -
Total Cost 23,408 22,680 26,939 26,485 26,536 25,048 22,688 2.10%
-
Net Worth 49,323 51,378 49,323 47,268 47,268 45,213 43,158 9.30%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - 4,932 1,233 1,644 2,466 493 - -
Div Payout % - 222.18% 19.49% 24.39% 30.63% 6.11% - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 49,323 51,378 49,323 47,268 47,268 45,213 43,158 9.30%
NOSH 205,515 205,515 205,515 205,515 205,515 205,515 205,515 0.00%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 6.49% 8.92% 19.02% 20.29% 23.28% 24.38% 24.25% -
ROE 3.29% 4.32% 12.83% 14.26% 17.03% 17.86% 16.83% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 12.18 12.12 16.19 16.17 16.83 16.12 14.57 -11.24%
EPS 0.80 1.20 3.10 3.33 4.00 4.00 3.50 -62.58%
DPS 0.00 2.40 0.60 0.80 1.20 0.24 0.00 -
NAPS 0.24 0.25 0.24 0.23 0.23 0.22 0.21 9.30%
Adjusted Per Share Value based on latest NOSH - 205,515
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 3.73 3.71 4.95 4.95 5.15 4.93 4.46 -11.22%
EPS 0.24 0.33 0.94 1.00 1.20 1.20 1.08 -63.27%
DPS 0.00 0.73 0.18 0.24 0.37 0.07 0.00 -
NAPS 0.0735 0.0765 0.0735 0.0704 0.0704 0.0673 0.0643 9.31%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.275 0.35 0.40 0.47 0.44 0.48 0.54 -
P/RPS 2.26 2.89 2.47 2.91 2.61 2.98 3.71 -28.11%
P/EPS 34.80 32.40 12.99 14.33 11.23 12.21 15.28 73.01%
EY 2.87 3.09 7.70 6.98 8.90 8.19 6.55 -42.28%
DY 0.00 6.86 1.50 1.70 2.73 0.50 0.00 -
P/NAPS 1.15 1.40 1.67 2.04 1.91 2.18 2.57 -41.46%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 22/01/18 25/10/17 27/07/17 26/04/17 20/01/17 28/10/16 25/07/16 -
Price 0.265 0.345 0.41 0.47 0.49 0.47 0.605 -
P/RPS 2.18 2.85 2.53 2.91 2.91 2.92 4.15 -34.87%
P/EPS 33.54 31.94 13.32 14.33 12.51 11.96 17.12 56.50%
EY 2.98 3.13 7.51 6.98 8.00 8.36 5.84 -36.11%
DY 0.00 6.96 1.46 1.70 2.45 0.51 0.00 -
P/NAPS 1.10 1.38 1.71 2.04 2.13 2.14 2.88 -47.32%

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