[ESCERAM] YoY Cumulative 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- 44.52%
YoY- -69.31%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 186,992 99,247 59,322 27,531 17,702 14,777 12,516 56.90%
PBT 11,469 10,702 25,678 7,213 2,043 493 812 55.44%
Tax -1,563 -3,466 -2,101 0 0 1 0 -
NP 9,906 7,236 23,577 7,213 2,043 494 812 51.69%
-
NP to SH 9,906 7,236 23,577 7,213 2,043 494 812 51.69%
-
Tax Rate 13.63% 32.39% 8.18% 0.00% 0.00% -0.20% 0.00% -
Total Cost 177,086 92,011 35,745 20,318 15,659 14,283 11,704 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 5.10% 5.26% 22.22% 10.45% 3.98% 1.00% 1.65% -
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 27.92 18.75 11.74 5.98 8.61 7.19 6.09 28.87%
EPS 1.48 1.37 4.67 1.57 1.00 0.24 0.40 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 27.85 14.78 8.84 4.10 2.64 2.20 1.86 56.96%
EPS 1.48 1.08 3.51 1.07 0.30 0.07 0.12 51.97%
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 0.72 1.17 3.70 8.35 2.38 2.36 4.52 -26.36%
P/EPS 13.52 16.09 9.32 31.89 20.62 70.72 69.60 -23.88%
EY 7.39 6.22 10.73 3.14 4.85 1.41 1.44 31.31%
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 0.75 1.12 3.07 8.27 2.61 2.29 4.35 -25.38%
P/EPS 14.20 15.36 7.71 31.57 22.63 68.64 67.07 -22.78%
EY 7.04 6.51 12.96 3.17 4.42 1.46 1.49 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