[ESCERAM] QoQ Annualized Quarter Result on 30-Nov-2017 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
22-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- -26.85%
YoY- -79.83%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 29,440 25,186 25,712 25,032 24,900 33,266 33,226 -7.72%
PBT 1,788 235 1,178 1,624 2,224 6,031 6,830 -58.97%
Tax 4 -1 -1 0 -4 296 -89 -
NP 1,792 234 1,177 1,624 2,220 6,327 6,741 -58.55%
-
NP to SH 1,792 234 1,177 1,624 2,220 6,327 6,741 -58.55%
-
Tax Rate -0.22% 0.43% 0.08% 0.00% 0.18% -4.91% 1.30% -
Total Cost 27,648 24,952 24,534 23,408 22,680 26,939 26,485 2.89%
-
Net Worth 49,323 4,932,362 4,932,362 49,323 51,378 49,323 47,268 2.86%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 4,932 - - - 4,932 1,233 1,644 107.59%
Div Payout % 275.24% - - - 222.18% 19.49% 24.39% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 49,323 4,932,362 4,932,362 49,323 51,378 49,323 47,268 2.86%
NOSH 205,515 205,515 205,515 205,515 205,515 205,515 205,515 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 6.09% 0.93% 4.58% 6.49% 8.92% 19.02% 20.29% -
ROE 3.63% 0.00% 0.02% 3.29% 4.32% 12.83% 14.26% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 14.32 12.26 12.51 12.18 12.12 16.19 16.17 -7.76%
EPS 0.80 0.11 0.57 0.80 1.20 3.10 3.33 -61.25%
DPS 2.40 0.00 0.00 0.00 2.40 0.60 0.80 107.59%
NAPS 0.24 24.00 24.00 0.24 0.25 0.24 0.23 2.86%
Adjusted Per Share Value based on latest NOSH - 205,515
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 4.16 3.56 3.64 3.54 3.52 4.70 4.70 -7.79%
EPS 0.25 0.03 0.17 0.23 0.31 0.89 0.95 -58.83%
DPS 0.70 0.00 0.00 0.00 0.70 0.17 0.23 109.58%
NAPS 0.0698 6.9753 6.9753 0.0698 0.0727 0.0698 0.0668 2.96%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.21 0.20 0.215 0.275 0.35 0.40 0.47 -
P/RPS 1.47 1.63 1.72 2.26 2.89 2.47 2.91 -36.49%
P/EPS 24.08 175.65 37.53 34.80 32.40 12.99 14.33 41.20%
EY 4.15 0.57 2.66 2.87 3.09 7.70 6.98 -29.22%
DY 11.43 0.00 0.00 0.00 6.86 1.50 1.70 254.99%
P/NAPS 0.88 0.01 0.01 1.15 1.40 1.67 2.04 -42.82%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 29/10/18 30/07/18 26/04/18 22/01/18 25/10/17 27/07/17 26/04/17 -
Price 0.19 0.215 0.195 0.265 0.345 0.41 0.47 -
P/RPS 1.33 1.75 1.56 2.18 2.85 2.53 2.91 -40.58%
P/EPS 21.79 188.83 34.04 33.54 31.94 13.32 14.33 32.13%
EY 4.59 0.53 2.94 2.98 3.13 7.51 6.98 -24.32%
DY 12.63 0.00 0.00 0.00 6.96 1.46 1.70 279.35%
P/NAPS 0.79 0.01 0.01 1.10 1.38 1.71 2.04 -46.77%

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