[ESCERAM] QoQ Quarter Result on 30-Nov-2024 [#2]

Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- -58.5%
YoY- -87.49%
View:
Show?
Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 121,568 117,751 93,758 87,688 93,003 93,988 90,446 21.72%
PBT 1,186 3,043 -11,255 1,402 8,670 2,799 9,479 -74.88%
Tax -226 -730 1,168 -628 -994 -569 2,500 -
NP 960 2,313 -10,087 774 7,676 2,230 11,979 -81.32%
-
NP to SH 960 2,313 -10,087 774 7,676 2,230 11,979 -81.32%
-
Tax Rate 19.06% 23.99% - 44.79% 11.46% 20.33% -26.37% -
Total Cost 120,608 115,438 103,845 86,914 85,327 91,758 78,467 33.08%
-
Net Worth 185,142 188,367 187,561 194,207 194,259 169,772 164,052 8.37%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div - - 3,349 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 185,142 188,367 187,561 194,207 194,259 169,772 164,052 8.37%
NOSH 685,714 672,739 671,389 671,389 671,389 540,707 529,202 18.79%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 0.79% 1.96% -10.76% 0.88% 8.25% 2.37% 13.24% -
ROE 0.52% 1.23% -5.38% 0.40% 3.95% 1.31% 7.30% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 17.73 17.50 14.00 13.09 13.88 17.16 17.09 2.47%
EPS 0.14 0.34 -1.51 0.12 1.15 0.41 2.26 -84.26%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.28 0.29 0.29 0.31 0.31 -8.77%
Adjusted Per Share Value based on latest NOSH - 685,714
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 17.73 17.17 13.67 12.79 13.56 13.71 13.19 21.73%
EPS 0.14 0.34 -1.47 0.11 1.12 0.33 1.75 -81.34%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.2747 0.2735 0.2832 0.2833 0.2476 0.2392 8.38%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.145 0.155 0.185 0.20 0.20 0.25 0.18 -
P/RPS 0.82 0.89 1.32 1.53 1.44 1.46 1.05 -15.15%
P/EPS 103.57 45.08 -12.29 173.04 17.45 61.40 7.95 451.07%
EY 0.97 2.22 -8.14 0.58 5.73 1.63 12.58 -81.79%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.66 0.69 0.69 0.81 0.58 -4.63%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 23/01/25 28/10/24 24/07/24 22/04/24 24/01/24 23/10/23 25/07/23 -
Price 0.145 0.15 0.205 0.20 0.21 0.21 0.185 -
P/RPS 0.82 0.86 1.46 1.53 1.51 1.22 1.08 -16.73%
P/EPS 103.57 43.63 -13.61 173.04 18.33 51.57 8.17 441.16%
EY 0.97 2.29 -7.35 0.58 5.46 1.94 12.24 -81.46%
DY 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.73 0.69 0.72 0.68 0.60 -6.76%

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