[ESCERAM] YoY Cumulative Quarter Result on 31-May-2009 [#4]

Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- -161.64%
YoY- -332.88%
View:
Show?
Cumulative Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 19,947 20,760 25,104 18,707 20,881 17,164 8,801 14.59%
PBT 1,259 -6,027 2,254 -2,017 1,135 1,867 2,222 -9.02%
Tax -201 718 -300 -186 -189 -196 -514 -14.47%
NP 1,058 -5,309 1,954 -2,203 946 1,671 1,708 -7.66%
-
NP to SH 1,058 -5,309 1,954 -2,203 946 1,671 1,708 -7.66%
-
Tax Rate 15.97% - 13.31% - 16.65% 10.50% 23.13% -
Total Cost 18,889 26,069 23,150 20,910 19,935 15,493 7,093 17.71%
-
Net Worth 19,396 17,125 17,902 14,162 16,391 16,709 13,663 6.00%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 19,396 17,125 17,902 14,162 16,391 16,709 13,663 6.00%
NOSH 176,333 171,258 54,250 52,452 52,874 52,218 48,799 23.85%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 5.30% -25.57% 7.78% -11.78% 4.53% 9.74% 19.41% -
ROE 5.45% -31.00% 10.91% -15.56% 5.77% 10.00% 12.50% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 11.31 12.12 46.27 35.66 39.49 32.87 18.03 -7.47%
EPS 0.60 -3.10 3.60 -4.20 1.80 3.20 3.50 -25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.33 0.27 0.31 0.32 0.28 -14.40%
Adjusted Per Share Value based on latest NOSH - 52,307
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 2.97 3.09 3.74 2.79 3.11 2.56 1.31 14.60%
EPS 0.16 -0.79 0.29 -0.33 0.14 0.25 0.25 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0255 0.0267 0.0211 0.0244 0.0249 0.0204 5.97%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.09 0.09 0.12 0.05 0.08 0.13 0.12 -
P/RPS 0.80 0.74 0.26 0.14 0.20 0.40 0.67 2.99%
P/EPS 15.00 -2.90 3.33 -1.19 4.47 4.06 3.43 27.85%
EY 6.67 -34.44 30.02 -84.00 22.36 24.62 29.17 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.36 0.19 0.26 0.41 0.43 11.34%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/07/12 29/07/11 20/07/10 31/07/09 01/08/08 31/07/07 20/07/06 -
Price 0.09 0.09 0.12 0.08 0.12 0.20 0.14 -
P/RPS 0.80 0.74 0.26 0.22 0.30 0.61 0.78 0.42%
P/EPS 15.00 -2.90 3.33 -1.90 6.71 6.25 4.00 24.61%
EY 6.67 -34.44 30.02 -52.50 14.91 16.00 25.00 -19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.90 0.36 0.30 0.39 0.63 0.50 8.58%

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