[ESAFE] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 287.31%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 27,596 28,308 31,679 27,211 24,250 30,496 19,074 27.83%
PBT -867 25 1,646 2,813 -1,186 2,939 247 -
Tax 54 -18 -285 -584 -4 -342 -35 -
NP -813 7 1,361 2,229 -1,190 2,597 212 -
-
NP to SH -813 7 1,361 2,229 -1,190 2,597 212 -
-
Tax Rate - 72.00% 17.31% 20.76% - 11.64% 14.17% -
Total Cost 28,409 28,301 30,318 24,982 25,440 27,899 18,862 31.29%
-
Net Worth 64,960 65,922 65,922 64,719 62,554 66,163 63,757 1.25%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - 2,405 - -
Div Payout % - - - - - 92.64% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 64,960 65,922 65,922 64,719 62,554 66,163 63,757 1.25%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.95% 0.02% 4.30% 8.19% -4.91% 8.52% 1.11% -
ROE -1.25% 0.01% 2.06% 3.44% -1.90% 3.93% 0.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.47 11.77 13.17 11.31 10.08 12.68 7.93 27.81%
EPS -0.34 0.00 0.57 0.93 -0.49 1.08 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.27 0.274 0.274 0.269 0.26 0.275 0.265 1.25%
Adjusted Per Share Value based on latest NOSH - 240,593
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.47 11.77 13.17 11.31 10.08 12.68 7.93 27.81%
EPS -0.34 0.00 0.57 0.93 -0.49 1.08 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.27 0.274 0.274 0.269 0.26 0.275 0.265 1.25%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.265 0.305 0.32 0.25 0.28 0.205 0.18 -
P/RPS 2.31 2.59 2.43 2.21 2.78 1.62 2.27 1.16%
P/EPS -78.42 10,483.02 56.57 26.98 -56.61 18.99 204.28 -
EY -1.28 0.01 1.77 3.71 -1.77 5.27 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.98 1.11 1.17 0.93 1.08 0.75 0.68 27.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 16/11/21 24/08/21 25/05/21 24/02/21 19/11/20 13/08/20 -
Price 0.25 0.315 0.345 0.24 0.27 0.28 0.24 -
P/RPS 2.18 2.68 2.62 2.12 2.68 2.21 3.03 -19.65%
P/EPS -73.98 10,826.72 60.99 25.91 -54.59 25.94 272.37 -
EY -1.35 0.01 1.64 3.86 -1.83 3.86 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.93 1.15 1.26 0.89 1.04 1.02 0.91 1.45%

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