[ESCERAM] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
19-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -53.4%
YoY- 293.48%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 7,221 5,309 5,190 4,323 3,952 3,708 4,184 43.83%
PBT 594 491 583 89 191 436 293 60.11%
Tax 0 0 -104 0 0 0 -201 -
NP 594 491 479 89 191 436 92 246.34%
-
NP to SH 594 491 479 89 191 436 92 246.34%
-
Tax Rate 0.00% 0.00% 17.84% 0.00% 0.00% 0.00% 68.60% -
Total Cost 6,627 4,818 4,711 4,234 3,761 3,272 4,092 37.86%
-
Net Worth 25,739 18,003 19,159 1,067,999 2,291,999 15,986 10,119 86.23%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 25,739 18,003 19,159 1,067,999 2,291,999 15,986 10,119 86.23%
NOSH 197,999 163,666 159,666 88,999 190,999 145,333 91,999 66.61%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 8.23% 9.25% 9.23% 2.06% 4.83% 11.76% 2.20% -
ROE 2.31% 2.73% 2.50% 0.01% 0.01% 2.73% 0.91% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 3.65 3.24 3.25 4.86 2.07 2.55 4.55 -13.65%
EPS 0.30 0.30 0.30 0.10 0.10 0.30 0.10 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.12 12.00 12.00 0.11 0.11 11.76%
Adjusted Per Share Value based on latest NOSH - 88,999
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 1.02 0.75 0.73 0.61 0.56 0.52 0.59 43.99%
EPS 0.08 0.07 0.07 0.01 0.03 0.06 0.01 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0255 0.0271 1.5104 3.2413 0.0226 0.0143 86.32%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.10 0.095 0.09 0.075 0.08 0.09 0.09 -
P/RPS 2.74 2.93 2.77 1.54 3.87 3.53 1.98 24.15%
P/EPS 33.33 31.67 30.00 75.00 80.00 30.00 90.00 -48.39%
EY 3.00 3.16 3.33 1.33 1.25 3.33 1.11 93.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 0.75 0.01 0.01 0.82 0.82 -4.10%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 20/01/14 30/10/13 30/07/13 19/04/13 29/01/13 23/10/12 31/07/12 -
Price 0.10 0.10 0.09 0.08 0.075 0.09 0.09 -
P/RPS 2.74 3.08 2.77 1.65 3.62 3.53 1.98 24.15%
P/EPS 33.33 33.33 30.00 80.00 75.00 30.00 90.00 -48.39%
EY 3.00 3.00 3.33 1.25 1.33 3.33 1.11 93.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 0.75 0.01 0.01 0.82 0.82 -4.10%

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