[ESAFE] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -22.63%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 110,375 72,582 34,539 114,794 87,198 58,890 27,211 154.12%
PBT -2,061 -2,069 -986 3,617 4,484 4,459 2,813 -
Tax -35 -24 -9 -834 -887 -869 -584 -84.65%
NP -2,096 -2,093 -995 2,783 3,597 3,590 2,229 -
-
NP to SH -2,096 -2,093 -995 2,783 3,597 3,590 2,229 -
-
Tax Rate - - - 23.06% 19.78% 19.49% 20.76% -
Total Cost 112,471 74,675 35,534 112,011 83,601 55,300 24,982 172.40%
-
Net Worth 61,592 63,276 63,997 64,960 65,922 65,922 64,719 -3.24%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 1,924 1,924 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 61,592 63,276 63,997 64,960 65,922 65,922 64,719 -3.24%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -1.90% -2.88% -2.88% 2.42% 4.13% 6.10% 8.19% -
ROE -3.40% -3.31% -1.55% 4.28% 5.46% 5.45% 3.44% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.88 30.17 14.36 47.71 36.24 24.48 11.31 154.13%
EPS -0.87 -0.87 -0.41 1.16 1.49 1.49 0.93 -
DPS 0.80 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.263 0.266 0.27 0.274 0.274 0.269 -3.24%
Adjusted Per Share Value based on latest NOSH - 240,593
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.88 30.17 14.36 47.71 36.24 24.48 11.31 154.13%
EPS -0.87 -0.87 -0.41 1.16 1.49 1.49 0.93 -
DPS 0.80 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.263 0.266 0.27 0.274 0.274 0.269 -3.24%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.195 0.21 0.215 0.265 0.305 0.32 0.25 -
P/RPS 0.43 0.70 1.50 0.56 0.84 1.31 2.21 -66.38%
P/EPS -22.38 -24.14 -51.99 22.91 20.40 21.45 26.98 -
EY -4.47 -4.14 -1.92 4.36 4.90 4.66 3.71 -
DY 4.10 3.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.81 0.98 1.11 1.17 0.93 -12.58%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 25/08/22 26/05/22 21/02/22 16/11/21 24/08/21 25/05/21 -
Price 0.21 0.21 0.245 0.25 0.315 0.345 0.24 -
P/RPS 0.46 0.70 1.71 0.52 0.87 1.41 2.12 -63.85%
P/EPS -24.11 -24.14 -59.24 21.61 21.07 23.12 25.91 -
EY -4.15 -4.14 -1.69 4.63 4.75 4.33 3.86 -
DY 3.81 3.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.92 0.93 1.15 1.26 0.89 -5.30%

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