[ESAFE] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 249.65%
YoY- -94.79%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 111,673 106,494 103,060 90,786 85,170 77,748 74,612 30.81%
PBT 1,037 -402 836 1,197 177 -1,270 5,144 -65.58%
Tax -281 -284 0 -766 -465 -312 0 -
NP 756 -686 836 431 -288 -1,582 5,144 -72.11%
-
NP to SH 756 -686 272 431 -288 -1,582 3,808 -65.93%
-
Tax Rate 27.10% - 0.00% 63.99% 262.71% - 0.00% -
Total Cost 110,917 107,180 102,224 90,355 85,458 79,330 69,468 36.56%
-
Net Worth 59,907 66,644 67,125 68,328 67,606 64,476 56,429 4.06%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,774 - - 4,330 5,774 8,319 - -
Div Payout % 763.79% - - 1,004.80% 0.00% 0.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 59,907 66,644 67,125 68,328 67,606 64,476 56,429 4.06%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.68% -0.64% 0.81% 0.47% -0.34% -2.03% 6.89% -
ROE 1.26% -1.03% 0.41% 0.63% -0.43% -2.45% 6.75% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.42 44.26 42.84 37.73 35.40 33.64 38.74 12.80%
EPS 0.32 -0.28 0.12 0.19 -0.13 -0.74 1.96 -70.09%
DPS 2.40 0.00 0.00 1.80 2.40 3.60 0.00 -
NAPS 0.249 0.277 0.279 0.284 0.281 0.279 0.293 -10.27%
Adjusted Per Share Value based on latest NOSH - 240,593
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.42 44.26 42.84 37.73 35.40 32.32 31.01 30.82%
EPS 0.32 -0.28 0.12 0.19 -0.13 -0.66 1.58 -65.47%
DPS 2.40 0.00 0.00 1.80 2.40 3.46 0.00 -
NAPS 0.249 0.277 0.279 0.284 0.281 0.268 0.2345 4.07%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - -
Price 0.22 0.26 0.28 0.325 0.395 0.41 0.00 -
P/RPS 0.47 0.59 0.65 0.86 1.12 1.22 0.00 -
P/EPS 70.01 -91.19 247.67 181.42 -329.98 -59.89 0.00 -
EY 1.43 -1.10 0.40 0.55 -0.30 -1.67 0.00 -
DY 10.91 0.00 0.00 5.54 6.08 8.78 0.00 -
P/NAPS 0.88 0.94 1.00 1.14 1.41 1.47 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 20/08/18 30/05/18 27/02/18 28/11/17 14/08/17 17/05/17 -
Price 0.22 0.265 0.33 0.32 0.36 0.365 0.405 -
P/RPS 0.47 0.60 0.77 0.85 1.02 1.08 1.05 -41.45%
P/EPS 70.01 -92.94 291.90 178.63 -300.74 -53.32 20.48 126.75%
EY 1.43 -1.08 0.34 0.56 -0.33 -1.88 4.88 -55.84%
DY 10.91 0.00 0.00 5.63 6.67 9.86 0.00 -
P/NAPS 0.88 0.96 1.18 1.13 1.28 1.31 1.38 -25.89%

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