[ESCERAM] YoY Annualized Quarter Result on 31-Aug-2020 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
15-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- 425.78%
YoY- 218.29%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 375,952 79,280 101,892 47,760 35,012 29,440 24,900 57.18%
PBT 11,196 27,568 41,632 12,808 4,024 1,788 2,224 30.89%
Tax -2,276 -7,540 -3,864 0 0 4 -4 187.72%
NP 8,920 20,028 37,768 12,808 4,024 1,792 2,220 26.07%
-
NP to SH 8,920 20,028 37,768 12,808 4,024 1,792 2,220 26.07%
-
Tax Rate 20.33% 27.35% 9.28% 0.00% 0.00% -0.22% 0.18% -
Total Cost 367,032 59,252 64,124 34,952 30,988 27,648 22,680 59.00%
-
Net Worth 169,772 136,978 90,816 61,839 51,378 49,323 51,378 22.03%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div - - - 8,529 4,932 4,932 4,932 -
Div Payout % - - - 66.60% 122.57% 275.24% 222.18% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 169,772 136,978 90,816 61,839 51,378 49,323 51,378 22.03%
NOSH 540,707 529,202 504,536 213,240 205,515 205,515 205,515 17.48%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 2.37% 25.26% 37.07% 26.82% 11.49% 6.09% 8.92% -
ROE 5.25% 14.62% 41.59% 20.71% 7.83% 3.63% 4.32% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 68.65 15.63 20.20 22.40 17.04 14.32 12.12 33.49%
EPS 1.64 3.96 7.48 6.00 2.00 0.80 1.20 5.34%
DPS 0.00 0.00 0.00 4.00 2.40 2.40 2.40 -
NAPS 0.31 0.27 0.18 0.29 0.25 0.24 0.25 3.64%
Adjusted Per Share Value based on latest NOSH - 213,240
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 53.17 11.21 14.41 6.75 4.95 4.16 3.52 57.19%
EPS 1.26 2.83 5.34 1.81 0.57 0.25 0.31 26.31%
DPS 0.00 0.00 0.00 1.21 0.70 0.70 0.70 -
NAPS 0.2401 0.1937 0.1284 0.0875 0.0727 0.0698 0.0727 22.02%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.25 0.24 0.485 1.11 0.17 0.21 0.35 -
P/RPS 0.36 1.54 2.40 4.96 1.00 1.47 2.89 -29.31%
P/EPS 15.35 6.08 6.48 18.48 8.68 24.08 32.40 -11.70%
EY 6.52 16.45 15.43 5.41 11.52 4.15 3.09 13.24%
DY 0.00 0.00 0.00 3.60 14.12 11.43 6.86 -
P/NAPS 0.81 0.89 2.69 3.83 0.68 0.88 1.40 -8.71%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 23/10/23 28/10/22 18/10/21 15/10/20 29/10/19 29/10/18 25/10/17 -
Price 0.21 0.225 0.48 0.90 0.18 0.19 0.345 -
P/RPS 0.31 1.44 2.38 4.02 1.06 1.33 2.85 -30.89%
P/EPS 12.89 5.70 6.41 14.98 9.19 21.79 31.94 -14.02%
EY 7.76 17.55 15.60 6.67 10.88 4.59 3.13 16.32%
DY 0.00 0.00 0.00 4.44 13.33 12.63 6.96 -
P/NAPS 0.68 0.83 2.67 3.10 0.72 0.79 1.38 -11.12%

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