[ESCERAM] QoQ TTM 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- 20.06%
YoY- 117.96%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 22,043 18,774 17,173 16,167 16,183 17,645 19,947 6.88%
PBT 1,757 1,354 1,299 1,009 874 1,174 1,259 24.85%
Tax -104 -104 -104 -201 -201 -201 -201 -35.52%
NP 1,653 1,250 1,195 808 673 973 1,058 34.60%
-
NP to SH 1,653 1,250 1,195 808 673 1,241 1,326 15.81%
-
Tax Rate 5.92% 7.68% 8.01% 19.92% 23.00% 17.12% 15.97% -
Total Cost 20,390 17,524 15,978 15,359 15,510 16,672 18,889 5.22%
-
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 7.50% 6.66% 6.96% 5.00% 4.16% 5.51% 5.30% -
ROE 6.42% 6.94% 6.24% 0.08% 0.03% 7.76% 13.10% -
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 11.13 11.47 10.76 18.17 8.47 12.14 21.68 -35.85%
EPS 0.83 0.76 0.75 0.91 0.35 0.85 1.44 -30.71%
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 3.28 2.79 2.55 2.40 2.41 2.62 2.97 6.83%
EPS 0.25 0.19 0.18 0.12 0.10 0.18 0.20 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0268 0.0285 1.5875 3.407 0.0238 0.015 86.70%
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 0.90 0.83 0.84 0.41 0.94 0.74 0.42 66.13%
P/EPS 11.98 12.44 12.03 8.26 22.70 10.54 6.24 54.41%
EY 8.35 8.04 8.32 12.10 4.40 9.49 16.01 -35.18%
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 0.90 0.87 0.84 0.44 0.89 0.74 0.42 66.13%
P/EPS 11.98 13.09 12.03 8.81 21.29 10.54 6.24 54.41%
EY 8.35 7.64 8.32 11.35 4.70 9.49 16.01 -35.18%
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