[ESCERAM] QoQ Cumulative Quarter Result on 30-Nov-2021 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
21-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 149.7%
YoY- 226.87%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 19,820 115,891 88,742 59,322 25,473 92,911 50,139 -46.04%
PBT 6,892 54,351 38,799 25,678 10,408 35,463 17,198 -45.55%
Tax -1,885 -5,739 -3,264 -2,101 -966 -5,272 -1,518 15.48%
NP 5,007 48,612 35,535 23,577 9,442 30,191 15,680 -53.18%
-
NP to SH 5,007 48,612 35,535 23,577 9,442 30,191 15,680 -53.18%
-
Tax Rate 27.35% 10.56% 8.41% 8.18% 9.28% 14.87% 8.83% -
Total Cost 14,813 67,279 53,207 35,745 16,031 62,720 34,459 -42.95%
-
Net Worth 136,978 131,439 116,189 106,085 90,816 85,644 76,795 46.92%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - 20,151 - -
Div Payout % - - - - - 66.75% - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 136,978 131,439 116,189 106,085 90,816 85,644 76,795 46.92%
NOSH 529,202 505,537 505,238 505,170 504,536 501,391 464,014 9.13%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 25.26% 41.95% 40.04% 39.74% 37.07% 32.49% 31.27% -
ROE 3.66% 36.98% 30.58% 22.22% 10.40% 35.25% 20.42% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 3.91 22.92 17.57 11.74 5.05 18.44 10.78 -49.04%
EPS 0.99 9.62 7.03 4.67 1.87 5.99 3.37 -55.70%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.27 0.26 0.23 0.21 0.18 0.17 0.1651 38.68%
Adjusted Per Share Value based on latest NOSH - 505,170
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 2.80 16.39 12.55 8.39 3.60 13.14 7.09 -46.08%
EPS 0.71 6.87 5.03 3.33 1.34 4.27 2.22 -53.13%
DPS 0.00 0.00 0.00 0.00 0.00 2.85 0.00 -
NAPS 0.1937 0.1859 0.1643 0.15 0.1284 0.1211 0.1086 46.91%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.24 0.285 0.335 0.435 0.485 0.60 0.825 -
P/RPS 6.14 1.24 1.91 3.70 9.61 3.25 7.65 -13.60%
P/EPS 24.32 2.96 4.76 9.32 25.92 10.01 24.47 -0.40%
EY 4.11 33.74 21.00 10.73 3.86 9.99 4.09 0.32%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.89 1.10 1.46 2.07 2.69 3.53 5.00 -68.25%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 29/07/22 25/04/22 21/01/22 18/10/21 26/07/21 12/03/21 -
Price 0.225 0.245 0.33 0.36 0.48 0.525 0.81 -
P/RPS 5.76 1.07 1.88 3.07 9.51 2.85 7.51 -16.17%
P/EPS 22.80 2.55 4.69 7.71 25.65 8.76 24.03 -3.43%
EY 4.39 39.25 21.32 12.96 3.90 11.41 4.16 3.64%
DY 0.00 0.00 0.00 0.00 0.00 7.62 0.00 -
P/NAPS 0.83 0.94 1.43 1.71 2.67 3.09 4.91 -69.32%

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