[ESAFE] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -17.1%
YoY- 143.48%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 134,930 128,486 113,636 111,610 112,630 105,159 58,549 14.92%
PBT -391 -2,911 6,212 4,190 1,732 1,630 408 -
Tax -296 12 -1,215 -718 -306 -611 -44 37.37%
NP -687 -2,899 4,997 3,472 1,426 1,019 364 -
-
NP to SH -687 -2,899 4,997 3,472 1,426 878 30 -
-
Tax Rate - - 19.56% 17.14% 17.67% 37.48% 10.78% -
Total Cost 135,617 131,385 108,639 108,138 111,204 104,140 58,185 15.13%
-
Net Worth 60,870 63,276 65,922 63,757 60,389 66,644 64,476 -0.95%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 1,924 2,405 - 8,661 - - -
Div Payout % - 0.00% 48.15% - 607.39% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 60,870 63,276 65,922 63,757 60,389 66,644 64,476 -0.95%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.51% -2.26% 4.40% 3.11% 1.27% 0.97% 0.62% -
ROE -1.13% -4.58% 7.58% 5.45% 2.36% 1.32% 0.05% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 56.08 53.40 47.23 46.39 46.81 43.71 25.33 14.15%
EPS -0.29 -1.20 2.08 1.44 0.59 0.36 0.01 -
DPS 0.00 0.80 1.00 0.00 3.60 0.00 0.00 -
NAPS 0.253 0.263 0.274 0.265 0.251 0.277 0.279 -1.61%
Adjusted Per Share Value based on latest NOSH - 240,593
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 56.08 53.40 47.23 46.39 46.81 43.71 24.34 14.91%
EPS -0.29 -1.20 2.08 1.44 0.59 0.36 0.01 -
DPS 0.00 0.80 1.00 0.00 3.60 0.00 0.00 -
NAPS 0.253 0.263 0.274 0.265 0.251 0.277 0.268 -0.95%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.18 0.21 0.32 0.18 0.20 0.26 0.41 -
P/RPS 0.32 0.39 0.68 0.39 0.43 0.59 1.62 -23.67%
P/EPS -63.04 -17.43 15.41 12.47 33.74 71.25 3,158.36 -
EY -1.59 -5.74 6.49 8.02 2.96 1.40 0.03 -
DY 0.00 3.81 3.13 0.00 18.00 0.00 0.00 -
P/NAPS 0.71 0.80 1.17 0.68 0.80 0.94 1.47 -11.41%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 24/08/21 13/08/20 15/08/19 20/08/18 - -
Price 0.22 0.21 0.345 0.24 0.20 0.265 0.00 -
P/RPS 0.39 0.39 0.73 0.52 0.43 0.61 0.00 -
P/EPS -77.05 -17.43 16.61 16.63 33.74 72.62 0.00 -
EY -1.30 -5.74 6.02 6.01 2.96 1.38 0.00 -
DY 0.00 3.81 2.90 0.00 18.00 0.00 0.00 -
P/NAPS 0.87 0.80 1.26 0.91 0.80 0.96 0.00 -

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