[ESCERAM] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -25.57%
YoY- -35.87%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 21,236 17,172 15,976 15,320 14,832 19,947 21,017 0.69%
PBT 1,964 1,299 954 1,252 1,744 1,259 1,288 32.37%
Tax 0 -104 0 0 0 -201 0 -
NP 1,964 1,195 954 1,252 1,744 1,058 1,288 32.37%
-
NP to SH 1,964 1,195 954 1,298 1,744 1,058 1,288 32.37%
-
Tax Rate 0.00% 8.01% 0.00% 0.00% 0.00% 15.97% 0.00% -
Total Cost 19,272 15,977 15,021 14,068 13,088 18,889 19,729 -1.54%
-
Net Worth 18,003 20,485 2,147,998 1,946,999 15,986 19,396 17,709 1.10%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 18,003 20,485 2,147,998 1,946,999 15,986 19,396 17,709 1.10%
NOSH 163,666 170,714 178,999 162,249 145,333 176,333 160,999 1.09%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 9.25% 6.96% 5.98% 8.17% 11.76% 5.30% 6.13% -
ROE 10.91% 5.83% 0.04% 0.07% 10.91% 5.45% 7.27% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 12.98 10.06 8.93 9.44 10.21 11.31 13.05 -0.35%
EPS 1.20 0.70 0.53 0.80 1.20 0.60 0.80 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 12.00 12.00 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 190,999
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 3.00 2.43 2.26 2.17 2.10 2.82 2.97 0.67%
EPS 0.28 0.17 0.14 0.18 0.25 0.15 0.18 34.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.029 3.0377 2.7534 0.0226 0.0274 0.025 1.32%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.095 0.09 0.075 0.08 0.09 0.09 0.10 -
P/RPS 0.73 0.89 0.84 0.85 0.88 0.80 0.77 -3.48%
P/EPS 7.92 12.86 14.06 10.00 7.50 15.00 12.50 -26.16%
EY 12.63 7.78 7.11 10.00 13.33 6.67 8.00 35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.01 0.01 0.82 0.82 0.91 -3.68%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 30/07/13 19/04/13 29/01/13 23/10/12 31/07/12 23/04/12 -
Price 0.10 0.09 0.08 0.075 0.09 0.09 0.10 -
P/RPS 0.77 0.89 0.90 0.79 0.88 0.80 0.77 0.00%
P/EPS 8.33 12.86 15.00 9.38 7.50 15.00 12.50 -23.64%
EY 12.00 7.78 6.67 10.67 13.33 6.67 8.00 30.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.01 0.01 0.82 0.82 0.91 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