[ESCERAM] YoY Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- -10.0%
YoY- 285.99%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 15,976 21,017 21,897 24,642 18,264 21,720 15,768 0.21%
PBT 954 1,288 565 2,350 -798 1,418 2,749 -16.15%
Tax 0 0 0 -262 -324 -414 29 -
NP 954 1,288 565 2,088 -1,122 1,004 2,778 -16.30%
-
NP to SH 954 1,288 565 2,088 -1,122 1,004 2,778 -16.30%
-
Tax Rate 0.00% 0.00% 0.00% 11.15% - 29.20% -1.05% -
Total Cost 15,021 19,729 21,332 22,554 19,386 20,716 12,989 2.44%
-
Net Worth 2,147,998 17,709 31,799 17,226 14,208 17,749 16,671 124.57%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - 501 - -
Div Payout % - - - - - 50.00% - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 2,147,998 17,709 31,799 17,226 14,208 17,749 16,671 124.57%
NOSH 178,999 160,999 211,999 52,200 52,624 53,785 52,099 22.81%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 5.98% 6.13% 2.58% 8.47% -6.15% 4.62% 17.62% -
ROE 0.04% 7.27% 1.78% 12.12% -7.90% 5.66% 16.67% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 8.93 13.05 10.33 47.21 34.71 40.38 30.26 -18.38%
EPS 0.53 0.80 0.27 4.00 -2.13 1.87 5.33 -31.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
NAPS 12.00 0.11 0.15 0.33 0.27 0.33 0.32 82.85%
Adjusted Per Share Value based on latest NOSH - 50,874
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 2.38 3.13 3.26 3.67 2.72 3.24 2.35 0.21%
EPS 0.14 0.19 0.08 0.31 -0.17 0.15 0.41 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.07 0.00 -
NAPS 3.1993 0.0264 0.0474 0.0257 0.0212 0.0264 0.0248 124.61%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.075 0.10 0.08 0.12 0.05 0.14 0.13 -
P/RPS 0.84 0.77 0.77 0.25 0.14 0.35 0.43 11.79%
P/EPS 14.06 12.50 30.00 3.00 -2.34 7.50 2.44 33.85%
EY 7.11 8.00 3.33 33.33 -42.67 13.33 41.03 -25.31%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.01 0.91 0.53 0.36 0.19 0.42 0.41 -46.11%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 19/04/13 23/04/12 26/04/11 26/04/10 30/04/09 17/04/08 18/04/07 -
Price 0.08 0.10 0.09 0.12 0.05 0.12 0.12 -
P/RPS 0.90 0.77 0.87 0.25 0.14 0.30 0.40 14.45%
P/EPS 15.00 12.50 33.75 3.00 -2.34 6.43 2.25 37.14%
EY 6.67 8.00 2.96 33.33 -42.67 15.56 44.44 -27.07%
DY 0.00 0.00 0.00 0.00 0.00 7.78 0.00 -
P/NAPS 0.01 0.91 0.60 0.36 0.19 0.36 0.38 -45.43%

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