[ESCERAM] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -17.86%
YoY- 119.93%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 15,976 15,320 14,832 19,947 21,017 22,848 24,040 -23.86%
PBT 954 1,252 1,744 1,259 1,288 2,024 2,084 -40.63%
Tax 0 0 0 -201 0 0 0 -
NP 954 1,252 1,744 1,058 1,288 2,024 2,084 -40.63%
-
NP to SH 954 1,298 1,744 1,058 1,288 2,024 2,084 -40.63%
-
Tax Rate 0.00% 0.00% 0.00% 15.97% 0.00% 0.00% 0.00% -
Total Cost 15,021 14,068 13,088 18,889 19,729 20,824 21,956 -22.37%
-
Net Worth 2,147,998 1,946,999 15,986 19,396 17,709 18,553 1,910,333 8.13%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 2,147,998 1,946,999 15,986 19,396 17,709 18,553 1,910,333 8.13%
NOSH 178,999 162,249 145,333 176,333 160,999 168,666 173,666 2.03%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.98% 8.17% 11.76% 5.30% 6.13% 8.86% 8.67% -
ROE 0.04% 0.07% 10.91% 5.45% 7.27% 10.91% 0.11% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 8.93 9.44 10.21 11.31 13.05 13.55 13.84 -25.35%
EPS 0.53 0.80 1.20 0.60 0.80 1.20 1.20 -42.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.00 12.00 0.11 0.11 0.11 0.11 11.00 5.97%
Adjusted Per Share Value based on latest NOSH - 91,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 2.38 2.28 2.21 2.97 3.13 3.40 3.58 -23.84%
EPS 0.14 0.19 0.26 0.16 0.19 0.30 0.31 -41.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1993 2.90 0.0238 0.0289 0.0264 0.0276 2.8453 8.13%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.075 0.08 0.09 0.09 0.10 0.09 0.06 -
P/RPS 0.84 0.85 0.88 0.80 0.77 0.66 0.43 56.33%
P/EPS 14.06 10.00 7.50 15.00 12.50 7.50 5.00 99.35%
EY 7.11 10.00 13.33 6.67 8.00 13.33 20.00 -49.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.82 0.82 0.91 0.82 0.01 0.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 19/04/13 29/01/13 23/10/12 31/07/12 23/04/12 13/01/12 21/10/11 -
Price 0.08 0.075 0.09 0.09 0.10 0.09 0.09 -
P/RPS 0.90 0.79 0.88 0.80 0.77 0.66 0.65 24.25%
P/EPS 15.00 9.38 7.50 15.00 12.50 7.50 7.50 58.80%
EY 6.67 10.67 13.33 6.67 8.00 13.33 13.33 -36.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.82 0.82 0.91 0.82 0.01 0.00%

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