[ESCERAM] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
19-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 20.06%
YoY- 117.96%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 28,125 25,111 23,677 16,167 20,101 23,046 23,490 3.04%
PBT 6,813 5,137 2,366 1,009 -5,485 914 346 64.25%
Tax -100 -166 -186 -201 718 -103 -139 -5.33%
NP 6,713 4,971 2,180 808 -4,767 811 207 78.48%
-
NP to SH 6,713 4,971 2,180 808 -4,499 811 207 78.48%
-
Tax Rate 1.47% 3.23% 7.86% 19.92% - 11.27% 40.17% -
Total Cost 21,412 20,140 21,497 15,359 24,868 22,235 23,283 -1.38%
-
Net Worth 41,103 32,002 20,019 1,067,999 0 22,650 16,788 16.07%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 41,103 32,002 20,019 1,067,999 0 22,650 16,788 16.07%
NOSH 205,515 188,249 153,999 88,999 163,666 150,999 50,874 26.17%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 23.87% 19.80% 9.21% 5.00% -23.72% 3.52% 0.88% -
ROE 16.33% 15.53% 10.89% 0.08% 0.00% 3.58% 1.23% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 13.69 13.34 15.37 18.17 12.28 15.26 46.17 -18.32%
EPS 3.27 2.64 1.42 0.91 -2.75 0.54 0.41 41.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.13 12.00 0.00 0.15 0.33 -8.00%
Adjusted Per Share Value based on latest NOSH - 88,999
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 4.19 3.74 3.53 2.41 2.99 3.43 3.50 3.04%
EPS 1.00 0.74 0.32 0.12 -0.67 0.12 0.03 79.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0477 0.0298 1.5907 0.00 0.0337 0.025 16.07%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.48 0.24 0.11 0.075 0.10 0.08 0.12 -
P/RPS 3.51 1.80 0.72 0.41 0.81 0.52 0.26 54.24%
P/EPS 14.69 9.09 7.77 8.26 -3.64 14.90 29.49 -10.95%
EY 6.81 11.00 12.87 12.10 -27.49 6.71 3.39 12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.41 0.85 0.01 0.00 0.53 0.36 37.14%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 25/04/16 29/04/15 11/04/14 19/04/13 23/04/12 26/04/11 26/04/10 -
Price 0.58 0.305 0.105 0.08 0.10 0.09 0.12 -
P/RPS 4.24 2.29 0.68 0.44 0.81 0.59 0.26 59.17%
P/EPS 17.76 11.55 7.42 8.81 -3.64 16.76 29.49 -8.09%
EY 5.63 8.66 13.48 11.35 -27.49 5.97 3.39 8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.79 0.81 0.01 0.00 0.60 0.36 41.53%

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