[ESCERAM] QoQ Cumulative Quarter Result on 31-Aug-2009 [#1]

Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 134.04%
YoY- 326.14%
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 25,104 18,482 12,207 5,934 18,707 13,698 8,394 107.71%
PBT 2,254 1,763 1,309 813 -2,017 -599 323 265.60%
Tax -300 -197 -149 -63 -186 -243 -116 88.52%
NP 1,954 1,566 1,160 750 -2,203 -842 207 347.26%
-
NP to SH 1,954 1,566 1,160 750 -2,203 -842 207 347.26%
-
Tax Rate 13.31% 11.17% 11.38% 7.75% - - 35.91% -
Total Cost 23,150 16,916 11,047 5,184 20,910 14,540 8,187 100.09%
-
Net Worth 17,902 17,226 15,290 15,000 14,162 14,208 16,042 7.59%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 17,902 17,226 15,290 15,000 14,162 14,208 16,042 7.59%
NOSH 54,250 52,200 52,727 53,571 52,452 52,624 51,749 3.19%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 7.78% 8.47% 9.50% 12.64% -11.78% -6.15% 2.47% -
ROE 10.91% 9.09% 7.59% 5.00% -15.56% -5.93% 1.29% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 46.27 35.41 23.15 11.08 35.66 26.03 16.22 101.26%
EPS 3.60 3.00 2.20 1.40 -4.20 -1.60 0.40 333.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.29 0.28 0.27 0.27 0.31 4.26%
Adjusted Per Share Value based on latest NOSH - 53,571
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 3.74 2.75 1.82 0.88 2.79 2.04 1.25 107.77%
EPS 0.29 0.23 0.17 0.11 -0.33 -0.13 0.03 354.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0257 0.0228 0.0223 0.0211 0.0212 0.0239 7.67%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.12 0.12 0.05 0.05 0.05 0.05 0.06 -
P/RPS 0.26 0.34 0.22 0.45 0.14 0.19 0.37 -20.97%
P/EPS 3.33 4.00 2.27 3.57 -1.19 -3.13 15.00 -63.36%
EY 30.02 25.00 44.00 28.00 -84.00 -32.00 6.67 172.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.17 0.18 0.19 0.19 0.19 53.17%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 20/07/10 26/04/10 21/01/10 29/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.12 0.12 0.07 0.05 0.08 0.05 0.05 -
P/RPS 0.26 0.34 0.30 0.45 0.22 0.19 0.31 -11.07%
P/EPS 3.33 4.00 3.18 3.57 -1.90 -3.13 12.50 -58.63%
EY 30.02 25.00 31.43 28.00 -52.50 -32.00 8.00 141.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.24 0.18 0.30 0.19 0.16 71.79%

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