[ESCERAM] QoQ Cumulative Quarter Result on 30-Nov-2020 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 125.27%
YoY- 253.06%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 25,473 92,911 50,139 27,531 11,940 35,127 26,651 -2.96%
PBT 10,408 35,463 17,198 7,213 3,202 2,437 2,696 145.48%
Tax -966 -5,272 -1,518 0 0 -1 0 -
NP 9,442 30,191 15,680 7,213 3,202 2,436 2,696 130.09%
-
NP to SH 9,442 30,191 15,680 7,213 3,202 2,436 2,696 130.09%
-
Tax Rate 9.28% 14.87% 8.83% 0.00% 0.00% 0.04% 0.00% -
Total Cost 16,031 62,720 34,459 20,318 8,738 32,691 23,955 -23.43%
-
Net Worth 90,816 85,644 76,795 69,000 61,839 53,433 53,433 42.28%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - 20,151 - - 2,132 - - -
Div Payout % - 66.75% - - 66.60% - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 90,816 85,644 76,795 69,000 61,839 53,433 53,433 42.28%
NOSH 504,536 501,391 464,014 459,082 213,240 205,515 205,515 81.68%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 37.07% 32.49% 31.27% 26.20% 26.82% 6.93% 10.12% -
ROE 10.40% 35.25% 20.42% 10.45% 5.18% 4.56% 5.05% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 5.05 18.44 10.78 5.98 5.60 17.09 12.97 -46.58%
EPS 1.87 5.99 3.37 1.57 1.50 1.20 1.31 26.69%
DPS 0.00 4.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.18 0.17 0.1651 0.15 0.29 0.26 0.26 -21.68%
Adjusted Per Share Value based on latest NOSH - 459,082
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 3.60 13.14 7.09 3.89 1.69 4.97 3.77 -3.02%
EPS 1.34 4.27 2.22 1.02 0.45 0.34 0.38 131.14%
DPS 0.00 2.85 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1284 0.1211 0.1086 0.0976 0.0875 0.0756 0.0756 42.21%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.485 0.60 0.825 0.50 1.11 0.465 0.215 -
P/RPS 9.61 3.25 7.65 8.35 19.82 2.72 1.66 221.38%
P/EPS 25.92 10.01 24.47 31.89 73.92 39.23 16.39 35.62%
EY 3.86 9.99 4.09 3.14 1.35 2.55 6.10 -26.23%
DY 0.00 6.67 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 2.69 3.53 5.00 3.33 3.83 1.79 0.83 118.53%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 27/07/20 29/04/20 -
Price 0.48 0.525 0.81 0.495 0.90 0.645 0.39 -
P/RPS 9.51 2.85 7.51 8.27 16.07 3.77 3.01 114.86%
P/EPS 25.65 8.76 24.03 31.57 59.94 54.42 29.73 -9.34%
EY 3.90 11.41 4.16 3.17 1.67 1.84 3.36 10.41%
DY 0.00 7.62 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 2.67 3.09 4.91 3.30 3.10 2.48 1.50 46.72%

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