[ESCERAM] QoQ Quarter Result on 31-May-2011 [#4]

Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- -3896.69%
YoY- -1581.4%
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 4,339 5,414 6,010 4,338 5,075 5,769 5,579 -15.44%
PBT -46 491 521 -6,451 151 138 135 -
Tax 0 0 0 718 0 0 0 -
NP -46 491 521 -5,733 151 138 135 -
-
NP to SH -46 491 521 -5,733 151 138 135 -
-
Tax Rate - 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 4,385 4,923 5,489 10,071 4,924 5,631 5,444 -13.44%
-
Net Worth 18,003 18,003 1,910,333 16,861 22,650 20,700 15,299 11.47%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 18,003 18,003 1,910,333 16,861 22,650 20,700 15,299 11.47%
NOSH 163,666 163,666 173,666 168,617 150,999 137,999 44,999 136.68%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin -1.06% 9.07% 8.67% -132.16% 2.98% 2.39% 2.42% -
ROE -0.26% 2.73% 0.03% -34.00% 0.67% 0.67% 0.88% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 2.65 3.31 3.46 2.57 3.36 4.18 12.40 -64.28%
EPS 0.00 0.30 0.30 -3.40 0.10 0.10 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 11.00 0.10 0.15 0.15 0.34 -52.90%
Adjusted Per Share Value based on latest NOSH - 168,617
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 0.65 0.81 0.90 0.65 0.76 0.86 0.83 -15.05%
EPS -0.01 0.07 0.08 -0.85 0.02 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0268 2.8453 0.0251 0.0337 0.0308 0.0228 11.38%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.10 0.09 0.06 0.09 0.08 0.08 0.12 -
P/RPS 3.77 2.72 1.73 3.50 2.38 1.91 0.97 147.40%
P/EPS -355.80 30.00 20.00 -2.65 80.00 80.00 40.00 -
EY -0.28 3.33 5.00 -37.78 1.25 1.25 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 0.01 0.90 0.53 0.53 0.35 89.19%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 23/04/12 13/01/12 21/10/11 29/07/11 26/04/11 28/01/11 29/10/10 -
Price 0.10 0.09 0.09 0.09 0.09 0.08 0.05 -
P/RPS 3.77 2.72 2.60 3.50 2.68 1.91 0.40 346.80%
P/EPS -355.80 30.00 30.00 -2.65 90.00 80.00 16.67 -
EY -0.28 3.33 3.33 -37.78 1.11 1.25 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 0.01 0.90 0.60 0.53 0.15 232.99%

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