[ESCERAM] QoQ Cumulative Quarter Result on 31-Aug-2013 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -58.91%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 24,673 18,487 12,531 5,309 17,172 11,982 7,660 118.25%
PBT 2,785 1,783 1,085 491 1,299 716 626 170.74%
Tax -164 -82 0 0 -104 0 0 -
NP 2,621 1,701 1,085 491 1,195 716 626 160.00%
-
NP to SH 2,621 1,701 1,085 491 1,195 716 649 153.81%
-
Tax Rate 5.89% 4.60% 0.00% 0.00% 8.01% 0.00% 0.00% -
Total Cost 22,052 16,786 11,446 4,818 15,977 11,266 7,034 114.35%
-
Net Worth 24,462 22,112 23,508 18,003 20,485 2,147,999 1,946,999 -94.60%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 24,462 22,112 23,508 18,003 20,485 2,147,999 1,946,999 -94.60%
NOSH 174,733 170,100 180,833 163,666 170,714 178,999 162,249 5.07%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 10.62% 9.20% 8.66% 9.25% 6.96% 5.98% 8.17% -
ROE 10.71% 7.69% 4.62% 2.73% 5.83% 0.03% 0.03% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 14.12 10.87 6.93 3.24 10.06 6.69 4.72 107.75%
EPS 1.50 1.00 0.60 0.30 0.70 0.40 0.40 141.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.11 0.12 12.00 12.00 -94.86%
Adjusted Per Share Value based on latest NOSH - 163,666
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 3.67 2.75 1.87 0.79 2.56 1.78 1.14 118.18%
EPS 0.39 0.25 0.16 0.07 0.18 0.11 0.10 147.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0329 0.035 0.0268 0.0305 3.1993 2.90 -94.61%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.11 0.11 0.10 0.095 0.09 0.075 0.08 -
P/RPS 0.78 1.01 1.44 2.93 0.89 1.12 1.69 -40.30%
P/EPS 7.33 11.00 16.67 31.67 12.86 18.75 20.00 -48.81%
EY 13.64 9.09 6.00 3.16 7.78 5.33 5.00 95.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.77 0.86 0.75 0.01 0.01 1746.04%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/07/14 11/04/14 20/01/14 30/10/13 30/07/13 19/04/13 29/01/13 -
Price 0.155 0.105 0.10 0.10 0.09 0.08 0.075 -
P/RPS 1.10 0.97 1.44 3.08 0.89 1.20 1.59 -21.79%
P/EPS 10.33 10.50 16.67 33.33 12.86 20.00 18.75 -32.81%
EY 9.68 9.52 6.00 3.00 7.78 5.00 5.33 48.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.81 0.77 0.91 0.75 0.01 0.01 2216.30%

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