[ESCERAM] YoY Quarter Result on 31-Aug-2008 [#1]

Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 89.25%
YoY- -38.68%
View:
Show?
Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 6,010 5,579 5,934 4,108 5,638 1,921 2,007 20.04%
PBT 521 135 813 236 377 162 749 -5.86%
Tax 0 0 -63 -60 -90 64 -47 -
NP 521 135 750 176 287 226 702 -4.84%
-
NP to SH 521 135 750 176 287 226 702 -4.84%
-
Tax Rate 0.00% 0.00% 7.75% 25.42% 23.87% -39.51% 6.28% -
Total Cost 5,489 5,444 5,184 3,932 5,351 1,695 1,305 27.03%
-
Net Worth 1,910,333 15,299 15,000 18,773 18,367 16,384 7,370 152.40%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 1,910,333 15,299 15,000 18,773 18,367 16,384 7,370 152.40%
NOSH 173,666 44,999 53,571 58,666 57,400 56,499 35,100 30.52%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 8.67% 2.42% 12.64% 4.28% 5.09% 11.76% 34.98% -
ROE 0.03% 0.88% 5.00% 0.94% 1.56% 1.38% 9.52% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 3.46 12.40 11.08 7.00 9.82 3.40 5.72 -8.03%
EPS 0.30 0.30 1.40 0.30 0.50 0.40 2.00 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.00 0.34 0.28 0.32 0.32 0.29 0.21 93.37%
Adjusted Per Share Value based on latest NOSH - 58,666
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 0.90 0.83 0.88 0.61 0.84 0.29 0.30 20.08%
EPS 0.08 0.02 0.11 0.03 0.04 0.03 0.10 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8453 0.0228 0.0223 0.028 0.0274 0.0244 0.011 152.31%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 - -
Price 0.06 0.12 0.05 0.08 0.13 0.13 0.00 -
P/RPS 1.73 0.97 0.45 1.14 1.32 3.82 0.00 -
P/EPS 20.00 40.00 3.57 26.67 26.00 32.50 0.00 -
EY 5.00 2.50 28.00 3.75 3.85 3.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.35 0.18 0.25 0.41 0.45 0.00 -
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 21/10/11 29/10/10 29/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.09 0.05 0.05 0.05 0.12 0.14 0.15 -
P/RPS 2.60 0.40 0.45 0.71 1.22 4.12 2.62 -0.12%
P/EPS 30.00 16.67 3.57 16.67 24.00 35.00 7.50 25.97%
EY 3.33 6.00 28.00 6.00 4.17 2.86 13.33 -20.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.15 0.18 0.16 0.38 0.48 0.71 -50.84%

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