[ESCERAM] QoQ TTM Result on 29-Feb-2012 [#3]

Announcement Date
23-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -4.58%
YoY- -654.75%
Quarter Report
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 16,183 17,645 19,947 20,101 20,837 21,192 20,761 -15.26%
PBT 874 1,174 1,259 -5,485 -5,288 -5,641 -6,027 -
Tax -201 -201 -201 718 718 718 718 -
NP 673 973 1,058 -4,767 -4,570 -4,923 -5,309 -
-
NP to SH 673 1,241 1,326 -4,499 -4,302 -4,923 -5,309 -
-
Tax Rate 23.00% 17.12% 15.97% - - - - -
Total Cost 15,510 16,672 18,889 24,868 25,407 26,115 26,070 -29.19%
-
Net Worth 2,291,999 15,986 10,119 0 18,003 1,910,333 16,861 2520.20%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 2,291,999 15,986 10,119 0 18,003 1,910,333 16,861 2520.20%
NOSH 190,999 145,333 91,999 163,666 163,666 173,666 168,617 8.63%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 4.16% 5.51% 5.30% -23.72% -21.93% -23.23% -25.57% -
ROE 0.03% 7.76% 13.10% 0.00% -23.90% -0.26% -31.49% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 8.47 12.14 21.68 12.28 12.73 12.20 12.31 -22.00%
EPS 0.35 0.85 1.44 -2.75 -2.63 -2.83 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.00 0.11 0.11 0.00 0.11 11.00 0.10 2311.75%
Adjusted Per Share Value based on latest NOSH - 163,666
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 2.41 2.63 2.97 2.99 3.10 3.16 3.09 -15.23%
EPS 0.10 0.18 0.20 -0.67 -0.64 -0.73 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4138 0.0238 0.0151 0.00 0.0268 2.8453 0.0251 2521.13%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.08 0.09 0.09 0.10 0.09 0.06 0.09 -
P/RPS 0.94 0.74 0.42 0.81 0.71 0.49 0.73 18.30%
P/EPS 22.70 10.54 6.24 -3.64 -3.42 -2.12 -2.86 -
EY 4.40 9.49 16.01 -27.49 -29.21 -47.25 -34.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.82 0.82 0.00 0.82 0.01 0.90 -94.97%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 23/10/12 31/07/12 23/04/12 13/01/12 21/10/11 29/07/11 -
Price 0.075 0.09 0.09 0.10 0.09 0.09 0.09 -
P/RPS 0.89 0.74 0.42 0.81 0.71 0.74 0.73 14.08%
P/EPS 21.29 10.54 6.24 -3.64 -3.42 -3.17 -2.86 -
EY 4.70 9.49 16.01 -27.49 -29.21 -31.50 -34.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.82 0.82 0.00 0.82 0.01 0.90 -94.97%

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