[ESCERAM] QoQ Annualized Quarter Result on 30-Nov-2011 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
13-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -2.88%
YoY- 270.7%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 14,832 19,947 21,017 22,848 24,040 20,760 21,897 -22.78%
PBT 1,744 1,259 1,288 2,024 2,084 -6,027 565 111.27%
Tax 0 -201 0 0 0 718 0 -
NP 1,744 1,058 1,288 2,024 2,084 -5,309 565 111.27%
-
NP to SH 1,744 1,058 1,288 2,024 2,084 -5,309 565 111.27%
-
Tax Rate 0.00% 15.97% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 13,088 18,889 19,729 20,824 21,956 26,069 21,332 -27.68%
-
Net Worth 15,986 19,396 17,709 18,553 1,910,333 17,125 31,799 -36.64%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 15,986 19,396 17,709 18,553 1,910,333 17,125 31,799 -36.64%
NOSH 145,333 176,333 160,999 168,666 173,666 171,258 211,999 -22.16%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 11.76% 5.30% 6.13% 8.86% 8.67% -25.57% 2.58% -
ROE 10.91% 5.45% 7.27% 10.91% 0.11% -31.00% 1.78% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 10.21 11.31 13.05 13.55 13.84 12.12 10.33 -0.77%
EPS 1.20 0.60 0.80 1.20 1.20 -3.10 0.27 169.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 11.00 0.10 0.15 -18.60%
Adjusted Per Share Value based on latest NOSH - 163,666
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 2.21 2.97 3.13 3.40 3.58 3.09 3.26 -22.73%
EPS 0.26 0.16 0.19 0.30 0.31 -0.79 0.08 118.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0289 0.0264 0.0276 2.8453 0.0255 0.0474 -36.69%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.09 0.09 0.10 0.09 0.06 0.09 0.08 -
P/RPS 0.88 0.80 0.77 0.66 0.43 0.74 0.77 9.26%
P/EPS 7.50 15.00 12.50 7.50 5.00 -2.90 30.00 -60.14%
EY 13.33 6.67 8.00 13.33 20.00 -34.44 3.33 151.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.91 0.82 0.01 0.90 0.53 33.59%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 23/10/12 31/07/12 23/04/12 13/01/12 21/10/11 29/07/11 26/04/11 -
Price 0.09 0.09 0.10 0.09 0.09 0.09 0.09 -
P/RPS 0.88 0.80 0.77 0.66 0.65 0.74 0.87 0.76%
P/EPS 7.50 15.00 12.50 7.50 7.50 -2.90 33.75 -63.14%
EY 13.33 6.67 8.00 13.33 13.33 -34.44 2.96 171.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.91 0.82 0.01 0.90 0.60 23.03%

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