[ESCERAM] QoQ Quarter Result on 31-Aug-2009 [#1]

Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 155.15%
YoY- 326.14%
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 6,623 6,275 6,272 5,934 5,009 5,304 4,285 33.71%
PBT 490 455 496 813 -1,418 -921 87 216.89%
Tax -103 -48 -86 -63 58 -128 -56 50.17%
NP 387 407 410 750 -1,360 -1,049 31 438.97%
-
NP to SH 387 407 410 750 -1,360 -1,049 31 438.97%
-
Tax Rate 21.02% 10.55% 17.34% 7.75% - - 64.37% -
Total Cost 6,236 5,868 5,862 5,184 6,369 6,353 4,254 29.07%
-
Net Worth 18,244 16,788 14,862 15,000 14,123 14,161 9,609 53.39%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 18,244 16,788 14,862 15,000 14,123 14,161 9,609 53.39%
NOSH 55,285 50,874 51,249 53,571 52,307 52,450 30,999 47.11%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 5.84% 6.49% 6.54% 12.64% -27.15% -19.78% 0.72% -
ROE 2.12% 2.42% 2.76% 5.00% -9.63% -7.41% 0.32% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 11.98 12.33 12.24 11.08 9.58 10.11 13.82 -9.09%
EPS 0.70 0.80 0.80 1.40 -2.60 -2.00 0.10 266.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.29 0.28 0.27 0.27 0.31 4.26%
Adjusted Per Share Value based on latest NOSH - 53,571
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 0.99 0.93 0.93 0.88 0.75 0.79 0.64 33.78%
EPS 0.06 0.06 0.06 0.11 -0.20 -0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.025 0.0221 0.0223 0.021 0.0211 0.0143 53.57%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.12 0.12 0.05 0.05 0.05 0.05 0.06 -
P/RPS 1.00 0.97 0.41 0.45 0.52 0.49 0.43 75.62%
P/EPS 17.14 15.00 6.25 3.57 -1.92 -2.50 60.00 -56.65%
EY 5.83 6.67 16.00 28.00 -52.00 -40.00 1.67 130.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.17 0.18 0.19 0.19 0.19 53.17%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 20/07/10 26/04/10 21/01/10 29/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.12 0.12 0.07 0.05 0.08 0.05 0.05 -
P/RPS 1.00 0.97 0.57 0.45 0.84 0.49 0.36 97.72%
P/EPS 17.14 15.00 8.75 3.57 -3.08 -2.50 50.00 -51.05%
EY 5.83 6.67 11.43 28.00 -32.50 -40.00 2.00 104.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.24 0.18 0.30 0.19 0.16 71.79%

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