[ESCERAM] QoQ Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 48.85%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 5,309 17,172 11,982 7,660 3,708 19,947 15,763 -51.49%
PBT 491 1,299 716 626 436 1,259 966 -36.23%
Tax 0 -104 0 0 0 -201 0 -
NP 491 1,195 716 626 436 1,058 966 -36.23%
-
NP to SH 491 1,195 716 649 436 1,058 966 -36.23%
-
Tax Rate 0.00% 8.01% 0.00% 0.00% 0.00% 15.97% 0.00% -
Total Cost 4,818 15,977 11,266 7,034 3,272 18,889 14,797 -52.57%
-
Net Worth 18,003 20,485 2,147,999 1,946,999 15,986 19,396 17,709 1.10%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 18,003 20,485 2,147,999 1,946,999 15,986 19,396 17,709 1.10%
NOSH 163,666 170,714 178,999 162,249 145,333 176,333 160,999 1.09%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.25% 6.96% 5.98% 8.17% 11.76% 5.30% 6.13% -
ROE 2.73% 5.83% 0.03% 0.03% 2.73% 5.45% 5.45% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 3.24 10.06 6.69 4.72 2.55 11.31 9.79 -52.05%
EPS 0.30 0.70 0.40 0.40 0.30 0.60 0.60 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 12.00 12.00 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 190,999
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 0.79 2.56 1.78 1.14 0.55 2.97 2.35 -51.55%
EPS 0.07 0.18 0.11 0.10 0.06 0.16 0.14 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0305 3.1993 2.90 0.0238 0.0289 0.0264 1.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.095 0.09 0.075 0.08 0.09 0.09 0.10 -
P/RPS 2.93 0.89 1.12 1.69 3.53 0.80 1.02 101.68%
P/EPS 31.67 12.86 18.75 20.00 30.00 15.00 16.67 53.21%
EY 3.16 7.78 5.33 5.00 3.33 6.67 6.00 -34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.01 0.01 0.82 0.82 0.91 -3.68%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 30/07/13 19/04/13 29/01/13 23/10/12 31/07/12 23/04/12 -
Price 0.10 0.09 0.08 0.075 0.09 0.09 0.10 -
P/RPS 3.08 0.89 1.20 1.59 3.53 0.80 1.02 108.49%
P/EPS 33.33 12.86 20.00 18.75 30.00 15.00 16.67 58.50%
EY 3.00 7.78 5.00 5.33 3.33 6.67 6.00 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.01 0.01 0.82 0.82 0.91 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