[ESCERAM] QoQ Quarter Result on 31-Aug-2011 [#1]

Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 109.09%
YoY- 285.93%
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 4,184 4,339 5,414 6,010 4,338 5,075 5,769 -19.26%
PBT 293 -46 491 521 -6,451 151 138 65.11%
Tax -201 0 0 0 718 0 0 -
NP 92 -46 491 521 -5,733 151 138 -23.66%
-
NP to SH 92 -46 491 521 -5,733 151 138 -23.66%
-
Tax Rate 68.60% - 0.00% 0.00% - 0.00% 0.00% -
Total Cost 4,092 4,385 4,923 5,489 10,071 4,924 5,631 -19.15%
-
Net Worth 10,119 18,003 18,003 1,910,333 16,861 22,650 20,700 -37.91%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 10,119 18,003 18,003 1,910,333 16,861 22,650 20,700 -37.91%
NOSH 91,999 163,666 163,666 173,666 168,617 150,999 137,999 -23.66%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 2.20% -1.06% 9.07% 8.67% -132.16% 2.98% 2.39% -
ROE 0.91% -0.26% 2.73% 0.03% -34.00% 0.67% 0.67% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 4.55 2.65 3.31 3.46 2.57 3.36 4.18 5.81%
EPS 0.10 0.00 0.30 0.30 -3.40 0.10 0.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 11.00 0.10 0.15 0.15 -18.66%
Adjusted Per Share Value based on latest NOSH - 173,666
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 0.62 0.65 0.81 0.90 0.65 0.76 0.86 -19.58%
EPS 0.01 -0.01 0.07 0.08 -0.85 0.02 0.02 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0268 0.0268 2.8453 0.0251 0.0337 0.0308 -37.79%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.09 0.10 0.09 0.06 0.09 0.08 0.08 -
P/RPS 1.98 3.77 2.72 1.73 3.50 2.38 1.91 2.42%
P/EPS 90.00 -355.80 30.00 20.00 -2.65 80.00 80.00 8.16%
EY 1.11 -0.28 3.33 5.00 -37.78 1.25 1.25 -7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.82 0.01 0.90 0.53 0.53 33.73%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 23/04/12 13/01/12 21/10/11 29/07/11 26/04/11 28/01/11 -
Price 0.09 0.10 0.09 0.09 0.09 0.09 0.08 -
P/RPS 1.98 3.77 2.72 2.60 3.50 2.68 1.91 2.42%
P/EPS 90.00 -355.80 30.00 30.00 -2.65 90.00 80.00 8.16%
EY 1.11 -0.28 3.33 3.33 -37.78 1.11 1.25 -7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.82 0.01 0.90 0.60 0.53 33.73%

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