[ESCERAM] QoQ Annualized Quarter Result on 31-Aug-2007 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -31.3%
YoY- 26.99%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 20,881 21,720 23,094 22,552 17,164 15,768 11,266 50.83%
PBT 1,135 1,418 1,920 1,508 1,867 2,749 2,208 -35.80%
Tax -189 -414 -400 -360 -196 29 146 -
NP 946 1,004 1,520 1,148 1,671 2,778 2,354 -45.51%
-
NP to SH 946 1,004 1,520 1,148 1,671 2,778 2,354 -45.51%
-
Tax Rate 16.65% 29.20% 20.83% 23.87% 10.50% -1.05% -6.61% -
Total Cost 19,935 20,716 21,574 21,404 15,493 12,989 8,912 70.95%
-
Net Worth 16,391 17,749 18,457 18,367 16,709 16,671 16,584 -0.77%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - 501 759 - - - - -
Div Payout % - 50.00% 50.00% - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 16,391 17,749 18,457 18,367 16,709 16,671 16,584 -0.77%
NOSH 52,874 53,785 54,285 57,400 52,218 52,099 53,499 -0.77%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 4.53% 4.62% 6.58% 5.09% 9.74% 17.62% 20.89% -
ROE 5.77% 5.66% 8.24% 6.25% 10.00% 16.67% 14.19% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 39.49 40.38 42.54 39.29 32.87 30.26 21.06 52.00%
EPS 1.80 1.87 2.80 2.00 3.20 5.33 4.40 -44.86%
DPS 0.00 0.93 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.34 0.32 0.32 0.32 0.31 0.00%
Adjusted Per Share Value based on latest NOSH - 57,400
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 2.95 3.07 3.27 3.19 2.43 2.23 1.59 50.93%
EPS 0.13 0.14 0.21 0.16 0.24 0.39 0.33 -46.23%
DPS 0.00 0.07 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0251 0.0261 0.026 0.0236 0.0236 0.0235 -0.85%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.08 0.14 0.10 0.13 0.13 0.13 0.15 -
P/RPS 0.20 0.35 0.24 0.33 0.40 0.43 0.71 -56.99%
P/EPS 4.47 7.50 3.57 6.50 4.06 2.44 3.41 19.75%
EY 22.36 13.33 28.00 15.38 24.62 41.03 29.33 -16.53%
DY 0.00 6.67 14.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.42 0.29 0.41 0.41 0.41 0.48 -33.52%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 01/08/08 17/04/08 17/01/08 31/10/07 31/07/07 18/04/07 29/01/07 -
Price 0.12 0.12 0.10 0.12 0.20 0.12 0.13 -
P/RPS 0.30 0.30 0.24 0.31 0.61 0.40 0.62 -38.33%
P/EPS 6.71 6.43 3.57 6.00 6.25 2.25 2.95 72.86%
EY 14.91 15.56 28.00 16.67 16.00 44.44 33.85 -42.07%
DY 0.00 7.78 14.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.29 0.38 0.63 0.38 0.42 -4.81%

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