[ESCERAM] QoQ Annualized Quarter Result on 28-Feb-2023 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- 10.7%
YoY- -66.19%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 373,984 375,952 271,232 241,048 198,494 79,280 115,891 118.21%
PBT 22,938 11,196 25,910 21,908 21,404 27,568 54,351 -43.70%
Tax -3,126 -2,276 -1,916 -5,888 -6,932 -7,540 -5,739 -33.27%
NP 19,812 8,920 23,994 16,020 14,472 20,028 48,612 -45.00%
-
NP to SH 19,812 8,920 23,994 16,020 14,472 20,028 48,612 -45.00%
-
Tax Rate 13.63% 20.33% 7.39% 26.88% 32.39% 27.35% 10.56% -
Total Cost 354,172 367,032 247,238 225,028 184,022 59,252 67,279 202.30%
-
Net Worth 194,259 169,772 164,052 148,176 137,592 136,978 131,439 29.71%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 194,259 169,772 164,052 148,176 137,592 136,978 131,439 29.71%
NOSH 671,389 540,707 529,202 529,202 529,202 529,202 505,537 20.80%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 5.30% 2.37% 8.85% 6.65% 7.29% 25.26% 41.95% -
ROE 10.20% 5.25% 14.63% 10.81% 10.52% 14.62% 36.98% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 55.83 68.65 51.25 45.55 37.51 15.63 22.92 80.93%
EPS 2.96 1.64 4.53 3.03 2.74 3.96 9.62 -54.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.31 0.31 0.28 0.26 0.27 0.26 7.54%
Adjusted Per Share Value based on latest NOSH - 529,202
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 52.89 53.17 38.36 34.09 28.07 11.21 16.39 118.21%
EPS 2.80 1.26 3.39 2.27 2.05 2.83 6.87 -44.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2747 0.2401 0.232 0.2096 0.1946 0.1937 0.1859 29.70%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.20 0.25 0.18 0.18 0.22 0.24 0.285 -
P/RPS 0.36 0.36 0.35 0.40 0.59 1.54 1.24 -56.12%
P/EPS 6.76 15.35 3.97 5.95 8.04 6.08 2.96 73.33%
EY 14.79 6.52 25.19 16.82 12.43 16.45 33.74 -42.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.58 0.64 0.85 0.89 1.10 -26.70%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 24/01/24 23/10/23 25/07/23 26/04/23 31/01/23 28/10/22 29/07/22 -
Price 0.21 0.21 0.185 0.185 0.21 0.225 0.245 -
P/RPS 0.38 0.31 0.36 0.41 0.56 1.44 1.07 -49.81%
P/EPS 7.10 12.89 4.08 6.11 7.68 5.70 2.55 97.79%
EY 14.08 7.76 24.51 16.36 13.02 17.55 39.25 -49.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.60 0.66 0.81 0.83 0.94 -16.27%

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