[ESAFE] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.04%
YoY- 96.52%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 116,049 107,226 103,168 112,263 111,673 106,494 103,060 8.22%
PBT 2,913 374 -2,764 1,344 1,037 -402 836 129.66%
Tax -720 -70 -8 -497 -281 -284 0 -
NP 2,193 304 -2,772 847 756 -686 836 90.09%
-
NP to SH 2,193 304 -2,772 847 756 -686 272 301.57%
-
Tax Rate 24.72% 18.72% - 36.98% 27.10% - 0.00% -
Total Cost 113,856 106,922 105,940 111,416 110,917 107,180 102,224 7.44%
-
Net Worth 61,832 60,389 59,426 60,389 59,907 66,644 67,125 -5.32%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 4,330 5,774 - - -
Div Payout % - - - 511.30% 763.79% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 61,832 60,389 59,426 60,389 59,907 66,644 67,125 -5.32%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.89% 0.28% -2.69% 0.75% 0.68% -0.64% 0.81% -
ROE 3.55% 0.50% -4.66% 1.40% 1.26% -1.03% 0.41% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.23 44.57 42.88 46.66 46.42 44.26 42.84 8.21%
EPS 0.91 0.12 -1.16 0.35 0.32 -0.28 0.12 285.51%
DPS 0.00 0.00 0.00 1.80 2.40 0.00 0.00 -
NAPS 0.257 0.251 0.247 0.251 0.249 0.277 0.279 -5.32%
Adjusted Per Share Value based on latest NOSH - 240,593
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.23 44.57 42.88 46.66 46.42 44.26 42.84 8.21%
EPS 0.91 0.12 -1.16 0.35 0.32 -0.28 0.12 285.51%
DPS 0.00 0.00 0.00 1.80 2.40 0.00 0.00 -
NAPS 0.257 0.251 0.247 0.251 0.249 0.277 0.279 -5.32%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.195 0.20 0.21 0.21 0.22 0.26 0.28 -
P/RPS 0.40 0.45 0.49 0.45 0.47 0.59 0.65 -27.62%
P/EPS 21.39 158.29 -18.23 59.65 70.01 -91.19 247.67 -80.43%
EY 4.68 0.63 -5.49 1.68 1.43 -1.10 0.40 414.60%
DY 0.00 0.00 0.00 8.57 10.91 0.00 0.00 -
P/NAPS 0.76 0.80 0.85 0.84 0.88 0.94 1.00 -16.70%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 15/08/19 24/05/19 26/02/19 29/11/18 20/08/18 30/05/18 -
Price 0.19 0.20 0.21 0.25 0.22 0.265 0.33 -
P/RPS 0.39 0.45 0.49 0.54 0.47 0.60 0.77 -36.43%
P/EPS 20.84 158.29 -18.23 71.01 70.01 -92.94 291.90 -82.76%
EY 4.80 0.63 -5.49 1.41 1.43 -1.08 0.34 483.18%
DY 0.00 0.00 0.00 7.20 10.91 0.00 0.00 -
P/NAPS 0.74 0.80 0.85 1.00 0.88 0.96 1.18 -26.71%

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