[ESCERAM] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 54.09%
YoY- 119.33%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 18,926 13,268 6,125 24,673 18,487 12,531 5,309 133.90%
PBT 4,135 2,589 1,175 2,785 1,783 1,085 491 315.55%
Tax -85 -45 -21 -164 -82 0 0 -
NP 4,050 2,544 1,154 2,621 1,701 1,085 491 309.82%
-
NP to SH 4,050 2,544 1,154 2,621 1,701 1,085 491 309.82%
-
Tax Rate 2.06% 1.74% 1.79% 5.89% 4.60% 0.00% 0.00% -
Total Cost 14,876 10,724 4,971 22,052 16,786 11,446 4,818 112.47%
-
Net Worth 32,785 29,353 23,080 24,462 22,112 23,508 18,003 49.28%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 32,785 29,353 23,080 24,462 22,112 23,508 18,003 49.28%
NOSH 192,857 195,692 164,857 174,733 170,100 180,833 163,666 11.59%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 21.40% 19.17% 18.84% 10.62% 9.20% 8.66% 9.25% -
ROE 12.35% 8.67% 5.00% 10.71% 7.69% 4.62% 2.73% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 9.81 6.78 3.72 14.12 10.87 6.93 3.24 109.71%
EPS 2.10 1.30 0.70 1.50 1.00 0.60 0.30 267.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.14 0.14 0.13 0.13 0.11 33.77%
Adjusted Per Share Value based on latest NOSH - 184,200
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 2.82 1.98 0.91 3.67 2.75 1.87 0.79 134.11%
EPS 0.60 0.38 0.17 0.39 0.25 0.16 0.07 320.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0437 0.0344 0.0364 0.0329 0.035 0.0268 49.27%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.24 0.22 0.16 0.11 0.11 0.10 0.095 -
P/RPS 2.45 3.24 4.31 0.78 1.01 1.44 2.93 -11.27%
P/EPS 11.43 16.92 22.86 7.33 11.00 16.67 31.67 -49.40%
EY 8.75 5.91 4.38 13.64 9.09 6.00 3.16 97.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.47 1.14 0.79 0.85 0.77 0.86 39.16%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 29/04/15 26/01/15 31/10/14 30/07/14 11/04/14 20/01/14 30/10/13 -
Price 0.305 0.225 0.195 0.155 0.105 0.10 0.10 -
P/RPS 3.11 3.32 5.25 1.10 0.97 1.44 3.08 0.65%
P/EPS 14.52 17.31 27.86 10.33 10.50 16.67 33.33 -42.62%
EY 6.89 5.78 3.59 9.68 9.52 6.00 3.00 74.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.50 1.39 1.11 0.81 0.77 0.91 57.18%

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