[ESCERAM] YoY Annualized Quarter Result on 31-Aug-2014 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 76.12%
YoY- 135.03%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 24,900 33,124 26,616 24,500 21,236 14,832 24,040 0.58%
PBT 2,224 8,168 6,144 4,700 1,964 1,744 2,084 1.08%
Tax -4 -92 -104 -84 0 0 0 -
NP 2,220 8,076 6,040 4,616 1,964 1,744 2,084 1.05%
-
NP to SH 2,220 8,076 6,040 4,616 1,964 1,744 2,084 1.05%
-
Tax Rate 0.18% 1.13% 1.69% 1.79% 0.00% 0.00% 0.00% -
Total Cost 22,680 25,048 20,576 19,884 19,272 13,088 21,956 0.54%
-
Net Worth 51,378 45,213 38,828 23,080 18,003 15,986 1,910,333 -45.23%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 4,932 493 - - - - - -
Div Payout % 222.18% 6.11% - - - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 51,378 45,213 38,828 23,080 18,003 15,986 1,910,333 -45.23%
NOSH 205,515 205,515 215,714 164,857 163,666 145,333 173,666 2.84%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 8.92% 24.38% 22.69% 18.84% 9.25% 11.76% 8.67% -
ROE 4.32% 17.86% 15.56% 20.00% 10.91% 10.91% 0.11% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 12.12 16.12 12.34 14.86 12.98 10.21 13.84 -2.18%
EPS 1.20 4.00 2.80 2.80 1.20 1.20 1.20 0.00%
DPS 2.40 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.22 0.18 0.14 0.11 0.11 11.00 -46.74%
Adjusted Per Share Value based on latest NOSH - 164,857
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 3.71 4.93 3.96 3.65 3.16 2.21 3.58 0.59%
EPS 0.33 1.20 0.90 0.69 0.29 0.26 0.31 1.04%
DPS 0.73 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.0673 0.0578 0.0344 0.0268 0.0238 2.8453 -45.23%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.35 0.48 0.305 0.16 0.095 0.09 0.06 -
P/RPS 2.89 2.98 2.47 1.08 0.73 0.88 0.43 37.33%
P/EPS 32.40 12.21 10.89 5.71 7.92 7.50 5.00 36.50%
EY 3.09 8.19 9.18 17.50 12.63 13.33 20.00 -26.72%
DY 6.86 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.18 1.69 1.14 0.86 0.82 0.01 127.69%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 25/10/17 28/10/16 27/10/15 31/10/14 30/10/13 23/10/12 21/10/11 -
Price 0.345 0.47 0.55 0.195 0.10 0.09 0.09 -
P/RPS 2.85 2.92 4.46 1.31 0.77 0.88 0.65 27.90%
P/EPS 31.94 11.96 19.64 6.96 8.33 7.50 7.50 27.28%
EY 3.13 8.36 5.09 14.36 12.00 13.33 13.33 -21.43%
DY 6.96 0.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.14 3.06 1.39 0.91 0.82 0.01 127.15%

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