[ESCERAM] QoQ Cumulative Quarter Result on 28-Feb-2021 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 117.39%
YoY- 481.6%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 59,322 25,473 92,911 50,139 27,531 11,940 35,127 41.76%
PBT 25,678 10,408 35,463 17,198 7,213 3,202 2,437 379.93%
Tax -2,101 -966 -5,272 -1,518 0 0 -1 16227.87%
NP 23,577 9,442 30,191 15,680 7,213 3,202 2,436 353.53%
-
NP to SH 23,577 9,442 30,191 15,680 7,213 3,202 2,436 353.53%
-
Tax Rate 8.18% 9.28% 14.87% 8.83% 0.00% 0.00% 0.04% -
Total Cost 35,745 16,031 62,720 34,459 20,318 8,738 32,691 6.12%
-
Net Worth 106,085 90,816 85,644 76,795 69,000 61,839 53,433 57.89%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - 20,151 - - 2,132 - -
Div Payout % - - 66.75% - - 66.60% - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 106,085 90,816 85,644 76,795 69,000 61,839 53,433 57.89%
NOSH 505,170 504,536 501,391 464,014 459,082 213,240 205,515 82.03%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 39.74% 37.07% 32.49% 31.27% 26.20% 26.82% 6.93% -
ROE 22.22% 10.40% 35.25% 20.42% 10.45% 5.18% 4.56% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 11.74 5.05 18.44 10.78 5.98 5.60 17.09 -22.12%
EPS 4.67 1.87 5.99 3.37 1.57 1.50 1.20 147.20%
DPS 0.00 0.00 4.00 0.00 0.00 1.00 0.00 -
NAPS 0.21 0.18 0.17 0.1651 0.15 0.29 0.26 -13.25%
Adjusted Per Share Value based on latest NOSH - 464,014
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 8.39 3.60 13.14 7.09 3.89 1.69 4.97 41.73%
EPS 3.33 1.34 4.27 2.22 1.02 0.45 0.34 357.13%
DPS 0.00 0.00 2.85 0.00 0.00 0.30 0.00 -
NAPS 0.15 0.1284 0.1211 0.1086 0.0976 0.0875 0.0756 57.83%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.435 0.485 0.60 0.825 0.50 1.11 0.465 -
P/RPS 3.70 9.61 3.25 7.65 8.35 19.82 2.72 22.74%
P/EPS 9.32 25.92 10.01 24.47 31.89 73.92 39.23 -61.60%
EY 10.73 3.86 9.99 4.09 3.14 1.35 2.55 160.41%
DY 0.00 0.00 6.67 0.00 0.00 0.90 0.00 -
P/NAPS 2.07 2.69 3.53 5.00 3.33 3.83 1.79 10.16%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 27/07/20 -
Price 0.36 0.48 0.525 0.81 0.495 0.90 0.645 -
P/RPS 3.07 9.51 2.85 7.51 8.27 16.07 3.77 -12.78%
P/EPS 7.71 25.65 8.76 24.03 31.57 59.94 54.42 -72.79%
EY 12.96 3.90 11.41 4.16 3.17 1.67 1.84 267.00%
DY 0.00 0.00 7.62 0.00 0.00 1.11 0.00 -
P/NAPS 1.71 2.67 3.09 4.91 3.30 3.10 2.48 -21.93%

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