[ESCERAM] QoQ Quarter Result on 31-Aug-2021 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
18-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- -34.93%
YoY- 194.88%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 27,148 29,420 33,849 25,473 42,772 22,608 15,591 44.78%
PBT 15,551 13,122 15,269 10,408 18,266 9,984 4,012 146.95%
Tax -2,474 -1,164 -1,134 -966 -3,756 -1,517 -1 18279.52%
NP 13,077 11,958 14,135 9,442 14,510 8,467 4,011 120.03%
-
NP to SH 13,077 11,958 14,135 9,442 14,510 8,467 4,011 120.03%
-
Tax Rate 15.91% 8.87% 7.43% 9.28% 20.56% 15.19% 0.02% -
Total Cost 14,071 17,462 19,714 16,031 28,262 14,141 11,580 13.88%
-
Net Worth 131,439 116,189 106,085 90,816 85,644 76,795 69,000 53.72%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - 20,151 - - -
Div Payout % - - - - 138.88% - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 131,439 116,189 106,085 90,816 85,644 76,795 69,000 53.72%
NOSH 505,537 505,238 505,170 504,536 501,391 464,014 459,082 6.64%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 48.17% 40.65% 41.76% 37.07% 33.92% 37.45% 25.73% -
ROE 9.95% 10.29% 13.32% 10.40% 16.94% 11.03% 5.81% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 5.37 5.82 6.70 5.05 8.49 4.86 3.39 35.92%
EPS 2.59 2.37 2.80 1.87 2.88 1.82 0.87 107.08%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.26 0.23 0.21 0.18 0.17 0.1651 0.15 44.34%
Adjusted Per Share Value based on latest NOSH - 504,536
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 3.84 4.16 4.79 3.60 6.05 3.20 2.20 45.01%
EPS 1.85 1.69 2.00 1.34 2.05 1.20 0.57 119.36%
DPS 0.00 0.00 0.00 0.00 2.85 0.00 0.00 -
NAPS 0.1859 0.1643 0.15 0.1284 0.1211 0.1086 0.0976 53.71%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.285 0.335 0.435 0.485 0.60 0.825 0.50 -
P/RPS 5.31 5.75 6.49 9.61 7.07 16.97 14.75 -49.42%
P/EPS 11.02 14.15 15.55 25.92 20.83 45.32 57.34 -66.73%
EY 9.08 7.07 6.43 3.86 4.80 2.21 1.74 201.15%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 1.10 1.46 2.07 2.69 3.53 5.00 3.33 -52.24%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 29/07/22 25/04/22 21/01/22 18/10/21 26/07/21 12/03/21 18/12/20 -
Price 0.245 0.33 0.36 0.48 0.525 0.81 0.495 -
P/RPS 4.56 5.67 5.37 9.51 6.18 16.67 14.60 -53.99%
P/EPS 9.47 13.94 12.87 25.65 18.23 44.50 56.77 -69.72%
EY 10.56 7.17 7.77 3.90 5.49 2.25 1.76 230.55%
DY 0.00 0.00 0.00 0.00 7.62 0.00 0.00 -
P/NAPS 0.94 1.43 1.71 2.67 3.09 4.91 3.30 -56.74%

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