[ESCERAM] QoQ Cumulative Quarter Result on 31-Aug-2015 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -73.0%
YoY- 30.85%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 29,952 22,099 14,315 6,654 24,951 18,926 13,268 72.00%
PBT 7,185 5,249 3,396 1,536 5,698 4,135 2,589 97.36%
Tax 79 -77 -52 -26 -106 -85 -45 -
NP 7,264 5,172 3,344 1,510 5,592 4,050 2,544 101.13%
-
NP to SH 7,264 5,172 3,344 1,510 5,592 4,050 2,544 101.13%
-
Tax Rate -1.10% 1.47% 1.53% 1.69% 1.86% 2.06% 1.74% -
Total Cost 22,688 16,927 10,971 5,144 19,359 14,876 10,724 64.72%
-
Net Worth 43,158 41,103 39,047 38,828 33,951 32,785 29,353 29.27%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 43,158 41,103 39,047 38,828 33,951 32,785 29,353 29.27%
NOSH 205,515 205,515 205,515 215,714 199,714 192,857 195,692 3.31%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 24.25% 23.40% 23.36% 22.69% 22.41% 21.40% 19.17% -
ROE 16.83% 12.58% 8.56% 3.89% 16.47% 12.35% 8.67% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 14.57 10.75 6.97 3.08 12.49 9.81 6.78 66.45%
EPS 3.50 2.50 1.60 0.70 2.80 2.10 1.30 93.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.18 0.17 0.17 0.15 25.12%
Adjusted Per Share Value based on latest NOSH - 215,714
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 4.46 3.29 2.13 0.99 3.72 2.82 1.98 71.75%
EPS 1.08 0.77 0.50 0.22 0.83 0.60 0.38 100.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0643 0.0612 0.0582 0.0578 0.0506 0.0488 0.0437 29.33%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.54 0.48 0.42 0.305 0.275 0.24 0.22 -
P/RPS 3.71 4.46 6.03 9.89 2.20 2.45 3.24 9.44%
P/EPS 15.28 19.07 25.81 43.57 9.82 11.43 16.92 -6.56%
EY 6.55 5.24 3.87 2.30 10.18 8.75 5.91 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.40 2.21 1.69 1.62 1.41 1.47 45.07%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 25/07/16 25/04/16 28/01/16 27/10/15 29/07/15 29/04/15 26/01/15 -
Price 0.605 0.58 0.475 0.55 0.315 0.305 0.225 -
P/RPS 4.15 5.39 6.82 17.83 2.52 3.11 3.32 16.02%
P/EPS 17.12 23.05 29.19 78.57 11.25 14.52 17.31 -0.73%
EY 5.84 4.34 3.43 1.27 8.89 6.89 5.78 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.90 2.50 3.06 1.85 1.79 1.50 54.41%

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