[ESCERAM] QoQ Annualized Quarter Result on 31-Aug-2022 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -58.8%
YoY- -46.97%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 271,232 241,048 198,494 79,280 115,891 118,322 118,644 73.62%
PBT 25,910 21,908 21,404 27,568 54,351 51,732 51,356 -36.65%
Tax -1,916 -5,888 -6,932 -7,540 -5,739 -4,352 -4,202 -40.78%
NP 23,994 16,020 14,472 20,028 48,612 47,380 47,154 -36.28%
-
NP to SH 23,994 16,020 14,472 20,028 48,612 47,380 47,154 -36.28%
-
Tax Rate 7.39% 26.88% 32.39% 27.35% 10.56% 8.41% 8.18% -
Total Cost 247,238 225,028 184,022 59,252 67,279 70,942 71,490 128.86%
-
Net Worth 164,052 148,176 137,592 136,978 131,439 116,189 106,085 33.76%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 164,052 148,176 137,592 136,978 131,439 116,189 106,085 33.76%
NOSH 529,202 529,202 529,202 529,202 505,537 505,238 505,170 3.14%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 8.85% 6.65% 7.29% 25.26% 41.95% 40.04% 39.74% -
ROE 14.63% 10.81% 10.52% 14.62% 36.98% 40.78% 44.45% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 51.25 45.55 37.51 15.63 22.92 23.42 23.49 68.29%
EPS 4.53 3.03 2.74 3.96 9.62 9.37 9.34 -38.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.26 0.27 0.26 0.23 0.21 29.67%
Adjusted Per Share Value based on latest NOSH - 529,202
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 38.36 34.09 28.07 11.21 16.39 16.73 16.78 73.62%
EPS 3.39 2.27 2.05 2.83 6.87 6.70 6.67 -36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.2096 0.1946 0.1937 0.1859 0.1643 0.15 33.77%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.18 0.18 0.22 0.24 0.285 0.335 0.435 -
P/RPS 0.35 0.40 0.59 1.54 1.24 1.43 1.85 -67.07%
P/EPS 3.97 5.95 8.04 6.08 2.96 3.57 4.66 -10.14%
EY 25.19 16.82 12.43 16.45 33.74 28.00 21.46 11.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.85 0.89 1.10 1.46 2.07 -57.21%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 25/07/23 26/04/23 31/01/23 28/10/22 29/07/22 25/04/22 21/01/22 -
Price 0.185 0.185 0.21 0.225 0.245 0.33 0.36 -
P/RPS 0.36 0.41 0.56 1.44 1.07 1.41 1.53 -61.92%
P/EPS 4.08 6.11 7.68 5.70 2.55 3.52 3.86 3.76%
EY 24.51 16.36 13.02 17.55 39.25 28.42 25.93 -3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.81 0.83 0.94 1.43 1.71 -50.28%

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