[ESCERAM] YoY TTM Result on 31-Aug-2009 [#1]

Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 26.07%
YoY- -321.2%
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 17,645 21,192 24,749 20,532 19,499 20,882 8,715 12.46%
PBT 1,174 -5,641 1,576 -1,439 867 2,082 1,576 -4.78%
Tax -201 718 -237 -189 -131 -350 -404 -10.97%
NP 973 -4,923 1,339 -1,628 736 1,732 1,172 -3.05%
-
NP to SH 1,241 -4,923 1,339 -1,628 736 1,732 1,172 0.95%
-
Tax Rate 17.12% - 15.04% - 15.11% 16.81% 25.63% -
Total Cost 16,672 26,115 23,410 22,160 18,763 19,150 7,543 14.11%
-
Net Worth 15,986 1,910,333 15,299 15,000 18,773 18,367 16,384 -0.40%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - 367 - - -
Div Payout % - - - - 49.98% - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 15,986 1,910,333 15,299 15,000 18,773 18,367 16,384 -0.40%
NOSH 145,333 173,666 44,999 53,571 58,666 57,400 56,499 17.03%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 5.51% -23.23% 5.41% -7.93% 3.77% 8.29% 13.45% -
ROE 7.76% -0.26% 8.75% -10.85% 3.92% 9.43% 7.15% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 12.14 12.20 55.00 38.33 33.24 36.38 15.42 -3.90%
EPS 0.85 -2.83 2.98 -3.04 1.25 3.02 2.07 -13.77%
DPS 0.00 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.11 11.00 0.34 0.28 0.32 0.32 0.29 -14.90%
Adjusted Per Share Value based on latest NOSH - 53,571
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 2.63 3.16 3.69 3.06 2.90 3.11 1.30 12.44%
EPS 0.18 -0.73 0.20 -0.24 0.11 0.26 0.17 0.95%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0238 2.8453 0.0228 0.0223 0.028 0.0274 0.0244 -0.41%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.09 0.06 0.12 0.05 0.08 0.13 0.13 -
P/RPS 0.74 0.49 0.22 0.13 0.24 0.36 0.84 -2.08%
P/EPS 10.54 -2.12 4.03 -1.65 6.38 4.31 6.27 9.03%
EY 9.49 -47.25 24.80 -60.78 15.68 23.21 15.96 -8.29%
DY 0.00 0.00 0.00 0.00 7.84 0.00 0.00 -
P/NAPS 0.82 0.01 0.35 0.18 0.25 0.41 0.45 10.50%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 23/10/12 21/10/11 29/10/10 29/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.09 0.09 0.05 0.05 0.05 0.12 0.14 -
P/RPS 0.74 0.74 0.09 0.13 0.15 0.33 0.91 -3.38%
P/EPS 10.54 -3.17 1.68 -1.65 3.99 3.98 6.75 7.70%
EY 9.49 -31.50 59.51 -60.78 25.09 25.15 14.82 -7.15%
DY 0.00 0.00 0.00 0.00 12.54 0.00 0.00 -
P/NAPS 0.82 0.01 0.15 0.18 0.16 0.38 0.48 9.32%

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