[ESCERAM] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 236.18%
YoY- 326.14%
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 25,104 24,642 24,414 23,736 18,707 18,264 16,788 30.79%
PBT 2,254 2,350 2,618 3,252 -2,017 -798 646 130.22%
Tax -300 -262 -298 -252 -186 -324 -232 18.71%
NP 1,954 2,088 2,320 3,000 -2,203 -1,122 414 181.63%
-
NP to SH 1,954 2,088 2,320 3,000 -2,203 -1,122 414 181.63%
-
Tax Rate 13.31% 11.15% 11.38% 7.75% - - 35.91% -
Total Cost 23,150 22,554 22,094 20,736 20,910 19,386 16,374 25.99%
-
Net Worth 17,902 17,226 15,290 15,000 14,162 14,208 16,042 7.59%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 17,902 17,226 15,290 15,000 14,162 14,208 16,042 7.59%
NOSH 54,250 52,200 52,727 53,571 52,452 52,624 51,749 3.19%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 7.78% 8.47% 9.50% 12.64% -11.78% -6.15% 2.47% -
ROE 10.91% 12.12% 15.17% 20.00% -15.56% -7.90% 2.58% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 46.27 47.21 46.30 44.31 35.66 34.71 32.44 26.73%
EPS 3.60 4.00 4.40 5.60 -4.20 -2.13 0.80 172.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.29 0.28 0.27 0.27 0.31 4.26%
Adjusted Per Share Value based on latest NOSH - 53,571
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 3.74 3.67 3.64 3.54 2.79 2.72 2.50 30.83%
EPS 0.29 0.31 0.35 0.45 -0.33 -0.17 0.06 186.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0257 0.0228 0.0223 0.0211 0.0212 0.0239 7.67%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.12 0.12 0.05 0.05 0.05 0.05 0.06 -
P/RPS 0.26 0.25 0.11 0.11 0.14 0.14 0.18 27.80%
P/EPS 3.33 3.00 1.14 0.89 -1.19 -2.34 7.50 -41.82%
EY 30.02 33.33 88.00 112.00 -84.00 -42.67 13.33 71.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.17 0.18 0.19 0.19 0.19 53.17%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 20/07/10 26/04/10 21/01/10 29/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.12 0.12 0.07 0.05 0.08 0.05 0.05 -
P/RPS 0.26 0.25 0.15 0.11 0.22 0.14 0.15 44.34%
P/EPS 3.33 3.00 1.59 0.89 -1.90 -2.34 6.25 -34.30%
EY 30.02 33.33 62.86 112.00 -52.50 -42.67 16.00 52.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.24 0.18 0.30 0.19 0.16 71.79%

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