[ESCERAM] QoQ Annualized Quarter Result on 31-May-2014 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 15.56%
YoY- 119.33%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 25,234 26,536 24,500 24,673 24,649 25,062 21,236 12.22%
PBT 5,513 5,178 4,700 2,785 2,377 2,170 1,964 99.36%
Tax -113 -90 -84 -164 -109 0 0 -
NP 5,400 5,088 4,616 2,621 2,268 2,170 1,964 96.62%
-
NP to SH 5,400 5,088 4,616 2,621 2,268 2,170 1,964 96.62%
-
Tax Rate 2.05% 1.74% 1.79% 5.89% 4.59% 0.00% 0.00% -
Total Cost 19,834 21,448 19,884 22,052 22,381 22,892 19,272 1.94%
-
Net Worth 32,785 29,353 23,080 24,462 22,112 23,508 18,003 49.28%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 32,785 29,353 23,080 24,462 22,112 23,508 18,003 49.28%
NOSH 192,857 195,692 164,857 174,733 170,099 180,833 163,666 11.59%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 21.40% 19.17% 18.84% 10.62% 9.20% 8.66% 9.25% -
ROE 16.47% 17.33% 20.00% 10.71% 10.26% 9.23% 10.91% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 13.08 13.56 14.86 14.12 14.49 13.86 12.98 0.51%
EPS 2.80 2.60 2.80 1.50 1.33 1.20 1.20 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.14 0.14 0.13 0.13 0.11 33.77%
Adjusted Per Share Value based on latest NOSH - 184,200
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 3.76 3.95 3.65 3.67 3.67 3.73 3.16 12.32%
EPS 0.80 0.76 0.69 0.39 0.34 0.32 0.29 97.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0437 0.0344 0.0364 0.0329 0.035 0.0268 49.27%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.24 0.22 0.16 0.11 0.11 0.10 0.095 -
P/RPS 1.83 1.62 1.08 0.78 0.76 0.72 0.73 84.84%
P/EPS 8.57 8.46 5.71 7.33 8.25 8.33 7.92 5.41%
EY 11.67 11.82 17.50 13.64 12.12 12.00 12.63 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.47 1.14 0.79 0.85 0.77 0.86 39.16%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 26/01/15 31/10/14 30/07/14 11/04/14 20/01/14 30/10/13 -
Price 0.305 0.225 0.195 0.155 0.105 0.10 0.10 -
P/RPS 2.33 1.66 1.31 1.10 0.72 0.72 0.77 109.63%
P/EPS 10.89 8.65 6.96 10.33 7.88 8.33 8.33 19.61%
EY 9.18 11.56 14.36 9.68 12.70 12.00 12.00 -16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.50 1.39 1.11 0.81 0.77 0.91 57.18%

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