[ESCERAM] QoQ Annualized Quarter Result on 31-Aug-2006 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -47.07%
YoY- -67.81%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 17,164 15,768 11,266 7,684 8,801 8,348 8,104 64.99%
PBT 1,867 2,749 2,208 648 2,222 2,054 2,642 -20.68%
Tax -196 29 146 256 -514 -133 -156 16.45%
NP 1,671 2,778 2,354 904 1,708 1,921 2,486 -23.28%
-
NP to SH 1,671 2,778 2,354 904 1,708 1,921 2,486 -23.28%
-
Tax Rate 10.50% -1.05% -6.61% -39.51% 23.13% 6.48% 5.90% -
Total Cost 15,493 12,989 8,912 6,780 7,093 6,426 5,618 96.77%
-
Net Worth 16,709 16,671 16,584 16,384 13,663 12,968 11,986 24.81%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 16,709 16,671 16,584 16,384 13,663 12,968 11,986 24.81%
NOSH 52,218 52,099 53,499 56,499 48,799 48,033 44,392 11.44%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 9.74% 17.62% 20.89% 11.76% 19.41% 23.02% 30.68% -
ROE 10.00% 16.67% 14.19% 5.52% 12.50% 14.81% 20.74% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 32.87 30.26 21.06 13.60 18.03 17.38 18.26 48.03%
EPS 3.20 5.33 4.40 1.60 3.50 4.00 5.60 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.29 0.28 0.27 0.27 12.00%
Adjusted Per Share Value based on latest NOSH - 56,499
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 2.56 2.35 1.68 1.14 1.31 1.24 1.21 64.88%
EPS 0.25 0.41 0.35 0.13 0.25 0.29 0.37 -23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0248 0.0247 0.0244 0.0204 0.0193 0.0179 24.63%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.13 0.13 0.15 0.13 0.12 0.11 0.10 -
P/RPS 0.40 0.43 0.71 0.96 0.67 0.63 0.55 -19.14%
P/EPS 4.06 2.44 3.41 8.12 3.43 2.75 1.79 72.71%
EY 24.62 41.03 29.33 12.31 29.17 36.36 56.00 -42.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.48 0.45 0.43 0.41 0.37 7.08%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/07/07 18/04/07 29/01/07 31/10/06 20/07/06 21/04/06 24/01/06 -
Price 0.20 0.12 0.13 0.14 0.14 0.13 0.09 -
P/RPS 0.61 0.40 0.62 1.03 0.78 0.75 0.49 15.73%
P/EPS 6.25 2.25 2.95 8.75 4.00 3.25 1.61 147.20%
EY 16.00 44.44 33.85 11.43 25.00 30.77 62.22 -59.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.38 0.42 0.48 0.50 0.48 0.33 53.95%

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