[ESCERAM] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 9.52%
YoY- 119.93%
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 11,982 7,660 3,708 19,947 15,763 11,424 6,010 58.47%
PBT 716 626 436 1,259 966 1,012 521 23.63%
Tax 0 0 0 -201 0 0 0 -
NP 716 626 436 1,058 966 1,012 521 23.63%
-
NP to SH 716 649 436 1,058 966 1,012 521 23.63%
-
Tax Rate 0.00% 0.00% 0.00% 15.97% 0.00% 0.00% 0.00% -
Total Cost 11,266 7,034 3,272 18,889 14,797 10,412 5,489 61.57%
-
Net Worth 2,147,999 1,946,999 15,986 19,396 17,709 18,553 1,910,333 8.13%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 2,147,999 1,946,999 15,986 19,396 17,709 18,553 1,910,333 8.13%
NOSH 178,999 162,249 145,333 176,333 160,999 168,666 173,666 2.03%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 5.98% 8.17% 11.76% 5.30% 6.13% 8.86% 8.67% -
ROE 0.03% 0.03% 2.73% 5.45% 5.45% 5.45% 0.03% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 6.69 4.72 2.55 11.31 9.79 6.77 3.46 55.26%
EPS 0.40 0.40 0.30 0.60 0.60 0.60 0.30 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.00 12.00 0.11 0.11 0.11 0.11 11.00 5.97%
Adjusted Per Share Value based on latest NOSH - 91,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 1.78 1.14 0.55 2.97 2.35 1.70 0.90 57.62%
EPS 0.11 0.10 0.06 0.16 0.14 0.15 0.08 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1993 2.90 0.0238 0.0289 0.0264 0.0276 2.8453 8.13%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.075 0.08 0.09 0.09 0.10 0.09 0.06 -
P/RPS 1.12 1.69 3.53 0.80 1.02 1.33 1.73 -25.18%
P/EPS 18.75 20.00 30.00 15.00 16.67 15.00 20.00 -4.21%
EY 5.33 5.00 3.33 6.67 6.00 6.67 5.00 4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.82 0.82 0.91 0.82 0.01 0.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 19/04/13 29/01/13 23/10/12 31/07/12 23/04/12 13/01/12 21/10/11 -
Price 0.08 0.075 0.09 0.09 0.10 0.09 0.09 -
P/RPS 1.20 1.59 3.53 0.80 1.02 1.33 2.60 -40.30%
P/EPS 20.00 18.75 30.00 15.00 16.67 15.00 30.00 -23.70%
EY 5.00 5.33 3.33 6.67 6.00 6.67 3.33 31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.82 0.82 0.91 0.82 0.01 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