[ESCERAM] YoY TTM Result on 31-Aug-2012 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- -6.41%
YoY- 125.21%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 25,480 25,488 18,774 17,645 21,192 24,749 20,532 3.66%
PBT 6,060 3,469 1,354 1,174 -5,641 1,576 -1,439 -
Tax -113 -184 -104 -201 718 -237 -189 -8.21%
NP 5,947 3,285 1,250 973 -4,923 1,339 -1,628 -
-
NP to SH 5,947 3,285 1,250 1,241 -4,923 1,339 -1,628 -
-
Tax Rate 1.86% 5.30% 7.68% 17.12% - 15.04% - -
Total Cost 19,533 22,203 17,524 16,672 26,115 23,410 22,160 -2.08%
-
Net Worth 38,828 23,080 18,003 15,986 1,910,333 15,299 15,000 17.16%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 38,828 23,080 18,003 15,986 1,910,333 15,299 15,000 17.16%
NOSH 215,714 164,857 163,666 145,333 173,666 44,999 53,571 26.11%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 23.34% 12.89% 6.66% 5.51% -23.23% 5.41% -7.93% -
ROE 15.32% 14.23% 6.94% 7.76% -0.26% 8.75% -10.85% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 11.81 15.46 11.47 12.14 12.20 55.00 38.33 -17.80%
EPS 2.76 1.99 0.76 0.85 -2.83 2.98 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.14 0.11 0.11 11.00 0.34 0.28 -7.09%
Adjusted Per Share Value based on latest NOSH - 145,333
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 3.80 3.80 2.80 2.63 3.16 3.69 3.06 3.67%
EPS 0.89 0.49 0.19 0.18 -0.73 0.20 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0578 0.0344 0.0268 0.0238 2.8453 0.0228 0.0223 17.19%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.305 0.16 0.095 0.09 0.06 0.12 0.05 -
P/RPS 2.58 1.03 0.83 0.74 0.49 0.22 0.13 64.50%
P/EPS 11.06 8.03 12.44 10.54 -2.12 4.03 -1.65 -
EY 9.04 12.45 8.04 9.49 -47.25 24.80 -60.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.14 0.86 0.82 0.01 0.35 0.18 45.22%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 27/10/15 31/10/14 30/10/13 23/10/12 21/10/11 29/10/10 29/10/09 -
Price 0.55 0.195 0.10 0.09 0.09 0.05 0.05 -
P/RPS 4.66 1.26 0.87 0.74 0.74 0.09 0.13 81.53%
P/EPS 19.95 9.79 13.09 10.54 -3.17 1.68 -1.65 -
EY 5.01 10.22 7.64 9.49 -31.50 59.51 -60.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 1.39 0.91 0.82 0.01 0.15 0.18 60.31%

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