[ESCERAM] YoY Cumulative Quarter Result on 31-Aug-2022 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -89.7%
YoY- -46.97%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 117,751 93,988 19,820 25,473 11,940 8,753 7,360 58.67%
PBT 3,043 2,799 6,892 10,408 3,202 1,006 447 37.62%
Tax -730 -569 -1,885 -966 0 0 1 -
NP 2,313 2,230 5,007 9,442 3,202 1,006 448 31.43%
-
NP to SH 2,313 2,230 5,007 9,442 3,202 1,006 448 31.43%
-
Tax Rate 23.99% 20.33% 27.35% 9.28% 0.00% 0.00% -0.22% -
Total Cost 115,438 91,758 14,813 16,031 8,738 7,747 6,912 59.81%
-
Net Worth 188,367 169,772 136,978 90,816 61,839 51,378 49,323 24.99%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div - - - - 2,132 1,233 1,233 -
Div Payout % - - - - 66.60% 122.57% 275.24% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 188,367 169,772 136,978 90,816 61,839 51,378 49,323 24.99%
NOSH 672,739 540,707 529,202 504,536 213,240 205,515 205,515 21.83%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 1.96% 2.37% 25.26% 37.07% 26.82% 11.49% 6.09% -
ROE 1.23% 1.31% 3.66% 10.40% 5.18% 1.96% 0.91% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 17.50 17.16 3.91 5.05 5.60 4.26 3.58 30.24%
EPS 0.34 0.41 0.99 1.87 1.50 0.50 0.20 9.23%
DPS 0.00 0.00 0.00 0.00 1.00 0.60 0.60 -
NAPS 0.28 0.31 0.27 0.18 0.29 0.25 0.24 2.60%
Adjusted Per Share Value based on latest NOSH - 529,202
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 16.65 13.29 2.80 3.60 1.69 1.24 1.04 58.68%
EPS 0.33 0.32 0.71 1.34 0.45 0.14 0.06 32.82%
DPS 0.00 0.00 0.00 0.00 0.30 0.17 0.17 -
NAPS 0.2664 0.2401 0.1937 0.1284 0.0875 0.0727 0.0698 24.98%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.155 0.25 0.24 0.485 1.11 0.17 0.21 -
P/RPS 0.89 1.46 6.14 9.61 19.82 3.99 5.86 -26.93%
P/EPS 45.08 61.40 24.32 25.92 73.92 34.73 96.34 -11.87%
EY 2.22 1.63 4.11 3.86 1.35 2.88 1.04 13.45%
DY 0.00 0.00 0.00 0.00 0.90 3.53 2.86 -
P/NAPS 0.55 0.81 0.89 2.69 3.83 0.68 0.88 -7.52%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 28/10/24 23/10/23 28/10/22 18/10/21 15/10/20 29/10/19 29/10/18 -
Price 0.15 0.21 0.225 0.48 0.90 0.18 0.19 -
P/RPS 0.86 1.22 5.76 9.51 16.07 4.23 5.31 -26.14%
P/EPS 43.63 51.57 22.80 25.65 59.94 36.77 87.16 -10.88%
EY 2.29 1.94 4.39 3.90 1.67 2.72 1.15 12.15%
DY 0.00 0.00 0.00 0.00 1.11 3.33 3.16 -
P/NAPS 0.54 0.68 0.83 2.67 3.10 0.72 0.79 -6.13%

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