[ESCERAM] QoQ Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 120.98%
YoY- 67.18%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 6,125 24,673 18,487 12,531 5,309 17,172 11,982 -35.98%
PBT 1,175 2,785 1,783 1,085 491 1,299 716 39.00%
Tax -21 -164 -82 0 0 -104 0 -
NP 1,154 2,621 1,701 1,085 491 1,195 716 37.34%
-
NP to SH 1,154 2,621 1,701 1,085 491 1,195 716 37.34%
-
Tax Rate 1.79% 5.89% 4.60% 0.00% 0.00% 8.01% 0.00% -
Total Cost 4,971 22,052 16,786 11,446 4,818 15,977 11,266 -41.95%
-
Net Worth 23,080 24,462 22,112 23,508 18,003 20,485 2,147,999 -95.09%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 23,080 24,462 22,112 23,508 18,003 20,485 2,147,999 -95.09%
NOSH 164,857 174,733 170,100 180,833 163,666 170,714 178,999 -5.32%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 18.84% 10.62% 9.20% 8.66% 9.25% 6.96% 5.98% -
ROE 5.00% 10.71% 7.69% 4.62% 2.73% 5.83% 0.03% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 3.72 14.12 10.87 6.93 3.24 10.06 6.69 -32.30%
EPS 0.70 1.50 1.00 0.60 0.30 0.70 0.40 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.11 0.12 12.00 -94.81%
Adjusted Per Share Value based on latest NOSH - 197,999
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 0.91 3.67 2.75 1.87 0.79 2.56 1.78 -35.98%
EPS 0.17 0.39 0.25 0.16 0.07 0.18 0.11 33.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0364 0.0329 0.035 0.0268 0.0305 3.1993 -95.08%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.16 0.11 0.11 0.10 0.095 0.09 0.075 -
P/RPS 4.31 0.78 1.01 1.44 2.93 0.89 1.12 144.96%
P/EPS 22.86 7.33 11.00 16.67 31.67 12.86 18.75 14.08%
EY 4.38 13.64 9.09 6.00 3.16 7.78 5.33 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.85 0.77 0.86 0.75 0.01 2230.89%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 31/10/14 30/07/14 11/04/14 20/01/14 30/10/13 30/07/13 19/04/13 -
Price 0.195 0.155 0.105 0.10 0.10 0.09 0.08 -
P/RPS 5.25 1.10 0.97 1.44 3.08 0.89 1.20 166.77%
P/EPS 27.86 10.33 10.50 16.67 33.33 12.86 20.00 24.65%
EY 3.59 9.68 9.52 6.00 3.00 7.78 5.00 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.11 0.81 0.77 0.91 0.75 0.01 2559.33%

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