[ESCERAM] YoY Annualized Quarter Result on 30-Nov-2022 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
31-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- -27.74%
YoY- -69.31%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 373,984 198,494 118,644 55,062 35,404 29,554 25,032 56.90%
PBT 22,938 21,404 51,356 14,426 4,086 986 1,624 55.44%
Tax -3,126 -6,932 -4,202 0 0 2 0 -
NP 19,812 14,472 47,154 14,426 4,086 988 1,624 51.69%
-
NP to SH 19,812 14,472 47,154 14,426 4,086 988 1,624 51.69%
-
Tax Rate 13.63% 32.39% 8.18% 0.00% 0.00% -0.20% 0.00% -
Total Cost 354,172 184,022 71,490 40,636 31,318 28,566 23,408 57.23%
-
Net Worth 194,259 137,592 106,085 69,000 51,378 49,323 49,323 25.65%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 194,259 137,592 106,085 69,000 51,378 49,323 49,323 25.65%
NOSH 671,389 529,202 505,170 459,082 205,515 205,515 205,515 21.80%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 5.30% 7.29% 39.74% 26.20% 11.54% 3.34% 6.49% -
ROE 10.20% 10.52% 44.45% 20.91% 7.95% 2.00% 3.29% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 55.83 37.51 23.49 11.97 17.23 14.38 12.18 28.87%
EPS 2.96 2.74 9.34 3.14 2.00 0.48 0.80 24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.26 0.21 0.15 0.25 0.24 0.24 3.20%
Adjusted Per Share Value based on latest NOSH - 529,202
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 55.70 29.56 17.67 8.20 5.27 4.40 3.73 56.89%
EPS 2.95 2.16 7.02 2.15 0.61 0.15 0.24 51.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2893 0.2049 0.158 0.1028 0.0765 0.0735 0.0735 25.64%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.20 0.22 0.435 0.50 0.205 0.17 0.275 -
P/RPS 0.36 0.59 1.85 4.18 1.19 1.18 2.26 -26.36%
P/EPS 6.76 8.04 4.66 15.94 10.31 35.36 34.80 -23.88%
EY 14.79 12.43 21.46 6.27 9.70 2.83 2.87 31.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 2.07 3.33 0.82 0.71 1.15 -8.15%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 24/01/24 31/01/23 21/01/22 18/12/20 20/01/20 28/01/19 22/01/18 -
Price 0.21 0.21 0.36 0.495 0.225 0.165 0.265 -
P/RPS 0.38 0.56 1.53 4.14 1.31 1.15 2.18 -25.24%
P/EPS 7.10 7.68 3.86 15.78 11.32 34.32 33.54 -22.79%
EY 14.08 13.02 25.93 6.34 8.84 2.91 2.98 29.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 1.71 3.30 0.90 0.69 1.10 -6.81%

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