[ESCERAM] QoQ Cumulative Quarter Result on 30-Nov-2015 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- 121.46%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 8,281 29,952 22,099 14,315 6,654 24,951 18,926 -42.22%
PBT 2,042 7,185 5,249 3,396 1,536 5,698 4,135 -37.38%
Tax -23 79 -77 -52 -26 -106 -85 -57.99%
NP 2,019 7,264 5,172 3,344 1,510 5,592 4,050 -36.99%
-
NP to SH 2,019 7,264 5,172 3,344 1,510 5,592 4,050 -36.99%
-
Tax Rate 1.13% -1.10% 1.47% 1.53% 1.69% 1.86% 2.06% -
Total Cost 6,262 22,688 16,927 10,971 5,144 19,359 14,876 -43.68%
-
Net Worth 45,213 43,158 41,103 39,047 38,828 33,951 32,785 23.77%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div 123 - - - - - - -
Div Payout % 6.11% - - - - - - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 45,213 43,158 41,103 39,047 38,828 33,951 32,785 23.77%
NOSH 205,515 205,515 205,515 205,515 215,714 199,714 192,857 4.30%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 24.38% 24.25% 23.40% 23.36% 22.69% 22.41% 21.40% -
ROE 4.47% 16.83% 12.58% 8.56% 3.89% 16.47% 12.35% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 4.03 14.57 10.75 6.97 3.08 12.49 9.81 -44.58%
EPS 1.00 3.50 2.50 1.60 0.70 2.80 2.10 -38.88%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.19 0.18 0.17 0.17 18.66%
Adjusted Per Share Value based on latest NOSH - 205,515
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 1.17 4.24 3.13 2.02 0.94 3.53 2.68 -42.30%
EPS 0.29 1.03 0.73 0.47 0.21 0.79 0.57 -36.13%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.061 0.0581 0.0552 0.0549 0.048 0.0464 23.66%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.48 0.54 0.48 0.42 0.305 0.275 0.24 -
P/RPS 11.91 3.71 4.46 6.03 9.89 2.20 2.45 185.59%
P/EPS 48.86 15.28 19.07 25.81 43.57 9.82 11.43 162.23%
EY 2.05 6.55 5.24 3.87 2.30 10.18 8.75 -61.82%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.57 2.40 2.21 1.69 1.62 1.41 33.53%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 28/10/16 25/07/16 25/04/16 28/01/16 27/10/15 29/07/15 29/04/15 -
Price 0.47 0.605 0.58 0.475 0.55 0.315 0.305 -
P/RPS 11.66 4.15 5.39 6.82 17.83 2.52 3.11 140.37%
P/EPS 47.84 17.12 23.05 29.19 78.57 11.25 14.52 120.62%
EY 2.09 5.84 4.34 3.43 1.27 8.89 6.89 -54.69%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.88 2.90 2.50 3.06 1.85 1.79 12.58%

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