[ESCERAM] QoQ TTM 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- 26.07%
YoY- -321.2%
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 25,104 23,490 22,519 20,532 18,706 18,436 17,874 25.44%
PBT 2,254 346 -1,030 -1,439 -2,016 -654 371 233.32%
Tax -300 -139 -219 -189 -186 -95 -77 147.80%
NP 1,954 207 -1,249 -1,628 -2,202 -749 294 253.90%
-
NP to SH 1,954 207 -1,249 -1,628 -2,202 -749 294 253.90%
-
Tax Rate 13.31% 40.17% - - - - 20.75% -
Total Cost 23,150 23,283 23,768 22,160 20,908 19,185 17,580 20.16%
-
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 7.78% 0.88% -5.55% -7.93% -11.77% -4.06% 1.64% -
ROE 10.71% 1.23% -8.40% -10.85% -15.59% -5.29% 3.06% -
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 45.41 46.17 43.94 38.33 35.76 35.15 57.66 -14.73%
EPS 3.53 0.41 -2.44 -3.04 -4.21 -1.43 0.95 140.09%
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 3.74 3.50 3.35 3.06 2.79 2.75 2.66 25.53%
EPS 0.29 0.03 -0.19 -0.24 -0.33 -0.11 0.04 275.04%
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 0.26 0.26 0.11 0.13 0.14 0.14 0.10 89.19%
P/EPS 3.40 29.49 -2.05 -1.65 -1.19 -3.50 6.33 -33.94%
EY 29.45 3.39 -48.74 -60.78 -84.19 -28.56 15.81 51.44%
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 0.26 0.26 0.16 0.13 0.22 0.14 0.09 102.97%
P/EPS 3.40 29.49 -2.87 -1.65 -1.90 -3.50 5.27 -25.35%
EY 29.45 3.39 -34.82 -60.78 -52.62 -28.56 18.97 34.11%
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