[ESCERAM] YoY Annualized Quarter Result on 30-Nov-2015 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 10.73%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 29,554 25,032 34,588 28,630 26,536 25,062 15,320 11.56%
PBT 986 1,624 8,142 6,792 5,178 2,170 1,252 -3.90%
Tax 2 0 -90 -104 -90 0 0 -
NP 988 1,624 8,052 6,688 5,088 2,170 1,252 -3.86%
-
NP to SH 988 1,624 8,052 6,688 5,088 2,170 1,298 -4.44%
-
Tax Rate -0.20% 0.00% 1.11% 1.53% 1.74% 0.00% 0.00% -
Total Cost 28,566 23,408 26,536 21,942 21,448 22,892 14,068 12.52%
-
Net Worth 49,323 49,323 47,268 39,047 29,353 23,508 1,946,999 -45.79%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - 2,466 - - - - -
Div Payout % - - 30.63% - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 49,323 49,323 47,268 39,047 29,353 23,508 1,946,999 -45.79%
NOSH 205,515 205,515 205,515 205,515 195,692 180,833 162,249 4.01%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 3.34% 6.49% 23.28% 23.36% 19.17% 8.66% 8.17% -
ROE 2.00% 3.29% 17.03% 17.13% 17.33% 9.23% 0.07% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 14.38 12.18 16.83 13.93 13.56 13.86 9.44 7.26%
EPS 0.48 0.80 4.00 3.20 2.60 1.20 0.80 -8.15%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.19 0.15 0.13 12.00 -47.88%
Adjusted Per Share Value based on latest NOSH - 205,515
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 4.40 3.73 5.15 4.26 3.95 3.73 2.28 11.57%
EPS 0.15 0.24 1.20 1.00 0.76 0.32 0.19 -3.86%
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0735 0.0704 0.0582 0.0437 0.035 2.90 -45.78%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.17 0.275 0.44 0.42 0.22 0.10 0.08 -
P/RPS 1.18 2.26 2.61 3.01 1.62 0.72 0.85 5.61%
P/EPS 35.36 34.80 11.23 12.91 8.46 8.33 10.00 23.41%
EY 2.83 2.87 8.90 7.75 11.82 12.00 10.00 -18.96%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.15 1.91 2.21 1.47 0.77 0.01 103.42%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 28/01/19 22/01/18 20/01/17 28/01/16 26/01/15 20/01/14 29/01/13 -
Price 0.165 0.265 0.49 0.475 0.225 0.10 0.075 -
P/RPS 1.15 2.18 2.91 3.41 1.66 0.72 0.79 6.45%
P/EPS 34.32 33.54 12.51 14.60 8.65 8.33 9.38 24.12%
EY 2.91 2.98 8.00 6.85 11.56 12.00 10.67 -19.46%
DY 0.00 0.00 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.10 2.13 2.50 1.50 0.77 0.01 102.45%

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