[ESCERAM] YoY TTM Result on 29-Feb-2012 [#3]

Announcement Date
23-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -4.58%
YoY- -654.75%
Quarter Report
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 25,111 23,677 16,167 20,101 23,046 23,490 18,436 5.28%
PBT 5,137 2,366 1,009 -5,485 914 346 -654 -
Tax -166 -186 -201 718 -103 -139 -95 9.74%
NP 4,971 2,180 808 -4,767 811 207 -749 -
-
NP to SH 4,971 2,180 808 -4,499 811 207 -749 -
-
Tax Rate 3.23% 7.86% 19.92% - 11.27% 40.17% - -
Total Cost 20,140 21,497 15,359 24,868 22,235 23,283 19,185 0.81%
-
Net Worth 32,002 20,019 1,067,999 0 22,650 16,788 14,161 14.54%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 32,002 20,019 1,067,999 0 22,650 16,788 14,161 14.54%
NOSH 188,249 153,999 88,999 163,666 150,999 50,874 52,450 23.72%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 19.80% 9.21% 5.00% -23.72% 3.52% 0.88% -4.06% -
ROE 15.53% 10.89% 0.08% 0.00% 3.58% 1.23% -5.29% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 13.34 15.37 18.17 12.28 15.26 46.17 35.15 -14.90%
EPS 2.64 1.42 0.91 -2.75 0.54 0.41 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.13 12.00 0.00 0.15 0.33 0.27 -7.41%
Adjusted Per Share Value based on latest NOSH - 163,666
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 3.74 3.53 2.41 2.99 3.43 3.50 2.75 5.25%
EPS 0.74 0.32 0.12 -0.67 0.12 0.03 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0477 0.0298 1.5907 0.00 0.0337 0.025 0.0211 14.55%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.24 0.11 0.075 0.10 0.08 0.12 0.05 -
P/RPS 1.80 0.72 0.41 0.81 0.52 0.26 0.14 53.02%
P/EPS 9.09 7.77 8.26 -3.64 14.90 29.49 -3.50 -
EY 11.00 12.87 12.10 -27.49 6.71 3.39 -28.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.85 0.01 0.00 0.53 0.36 0.19 39.64%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 29/04/15 11/04/14 19/04/13 23/04/12 26/04/11 26/04/10 30/04/09 -
Price 0.305 0.105 0.08 0.10 0.09 0.12 0.05 -
P/RPS 2.29 0.68 0.44 0.81 0.59 0.26 0.14 59.29%
P/EPS 11.55 7.42 8.81 -3.64 16.76 29.49 -3.50 -
EY 8.66 13.48 11.35 -27.49 5.97 3.39 -28.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.81 0.01 0.00 0.60 0.36 0.19 45.30%

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