[ESCERAM] QoQ Cumulative Quarter Result on 31-May-2021 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 92.54%
YoY- 1139.37%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 88,742 59,322 25,473 92,911 50,139 27,531 11,940 282.24%
PBT 38,799 25,678 10,408 35,463 17,198 7,213 3,202 429.96%
Tax -3,264 -2,101 -966 -5,272 -1,518 0 0 -
NP 35,535 23,577 9,442 30,191 15,680 7,213 3,202 399.73%
-
NP to SH 35,535 23,577 9,442 30,191 15,680 7,213 3,202 399.73%
-
Tax Rate 8.41% 8.18% 9.28% 14.87% 8.83% 0.00% 0.00% -
Total Cost 53,207 35,745 16,031 62,720 34,459 20,318 8,738 234.56%
-
Net Worth 116,189 106,085 90,816 85,644 76,795 69,000 61,839 52.44%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - 20,151 - - 2,132 -
Div Payout % - - - 66.75% - - 66.60% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 116,189 106,085 90,816 85,644 76,795 69,000 61,839 52.44%
NOSH 505,238 505,170 504,536 501,391 464,014 459,082 213,240 78.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 40.04% 39.74% 37.07% 32.49% 31.27% 26.20% 26.82% -
ROE 30.58% 22.22% 10.40% 35.25% 20.42% 10.45% 5.18% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 17.57 11.74 5.05 18.44 10.78 5.98 5.60 114.76%
EPS 7.03 4.67 1.87 5.99 3.37 1.57 1.50 180.84%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 1.00 -
NAPS 0.23 0.21 0.18 0.17 0.1651 0.15 0.29 -14.35%
Adjusted Per Share Value based on latest NOSH - 501,391
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 12.55 8.39 3.60 13.14 7.09 3.89 1.69 282.03%
EPS 5.03 3.33 1.34 4.27 2.22 1.02 0.45 402.13%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.30 -
NAPS 0.1643 0.15 0.1284 0.1211 0.1086 0.0976 0.0875 52.37%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.335 0.435 0.485 0.60 0.825 0.50 1.11 -
P/RPS 1.91 3.70 9.61 3.25 7.65 8.35 19.82 -79.07%
P/EPS 4.76 9.32 25.92 10.01 24.47 31.89 73.92 -84.01%
EY 21.00 10.73 3.86 9.99 4.09 3.14 1.35 526.28%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.90 -
P/NAPS 1.46 2.07 2.69 3.53 5.00 3.33 3.83 -47.51%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 25/04/22 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 15/10/20 -
Price 0.33 0.36 0.48 0.525 0.81 0.495 0.90 -
P/RPS 1.88 3.07 9.51 2.85 7.51 8.27 16.07 -76.17%
P/EPS 4.69 7.71 25.65 8.76 24.03 31.57 59.94 -81.79%
EY 21.32 12.96 3.90 11.41 4.16 3.17 1.67 448.79%
DY 0.00 0.00 0.00 7.62 0.00 0.00 1.11 -
P/NAPS 1.43 1.71 2.67 3.09 4.91 3.30 3.10 -40.38%

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