[ESAFE] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 42.22%
YoY- 67.19%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 137,971 111,448 108,683 115,545 110,663 83,553 0 -
PBT -2,928 3,298 5,131 2,751 1,841 1,176 0 -
Tax 18 -891 -574 -723 -487 -826 0 -
NP -2,910 2,407 4,557 2,028 1,354 350 0 -
-
NP to SH -2,910 2,407 4,557 2,028 1,213 350 0 -
-
Tax Rate - 27.02% 11.19% 26.28% 26.45% 70.24% - -
Total Cost 140,881 109,041 104,126 113,517 109,309 83,203 0 -
-
Net Worth 61,592 65,922 66,163 61,832 59,907 67,606 0 -
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 1,924 - 2,405 4,330 4,330 7,626 - -
Div Payout % 0.00% - 52.80% 213.54% 357.02% 2,178.99% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 61,592 65,922 66,163 61,832 59,907 67,606 0 -
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 0 -
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -2.11% 2.16% 4.19% 1.76% 1.22% 0.42% 0.00% -
ROE -4.72% 3.65% 6.89% 3.28% 2.02% 0.52% 0.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 57.35 46.32 45.17 48.02 46.00 34.73 0.00 -
EPS -1.21 1.00 1.89 0.84 0.50 0.15 0.00 -
DPS 0.80 0.00 1.00 1.80 1.80 3.17 0.00 -
NAPS 0.256 0.274 0.275 0.257 0.249 0.281 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,593
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 57.35 46.32 45.17 48.02 46.00 34.73 0.00 -
EPS -1.21 1.00 1.89 0.84 0.50 0.15 0.00 -
DPS 0.80 0.00 1.00 1.80 1.80 3.17 0.00 -
NAPS 0.256 0.274 0.275 0.257 0.249 0.281 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 0.195 0.305 0.205 0.195 0.22 0.395 0.00 -
P/RPS 0.34 0.66 0.45 0.41 0.48 1.14 0.00 -
P/EPS -16.12 30.49 10.82 23.13 43.64 271.53 0.00 -
EY -6.20 3.28 9.24 4.32 2.29 0.37 0.00 -
DY 4.10 0.00 4.88 9.23 8.18 8.02 0.00 -
P/NAPS 0.76 1.11 0.75 0.76 0.88 1.41 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 16/11/21 19/11/20 21/11/19 29/11/18 28/11/17 - -
Price 0.21 0.315 0.28 0.19 0.22 0.36 0.00 -
P/RPS 0.37 0.68 0.62 0.40 0.48 1.04 0.00 -
P/EPS -17.36 31.49 14.78 22.54 43.64 247.47 0.00 -
EY -5.76 3.18 6.76 4.44 2.29 0.40 0.00 -
DY 3.81 0.00 3.57 9.47 8.18 8.81 0.00 -
P/NAPS 0.82 1.15 1.02 0.74 0.88 1.28 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