[ESCERAM] QoQ TTM Result on 30-Nov-2011 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
13-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- 12.61%
YoY- -503.19%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 17,645 19,947 20,101 20,837 21,192 20,761 23,046 -16.24%
PBT 1,174 1,259 -5,485 -5,288 -5,641 -6,027 914 18.07%
Tax -201 -201 718 718 718 718 -103 55.84%
NP 973 1,058 -4,767 -4,570 -4,923 -5,309 811 12.84%
-
NP to SH 1,241 1,326 -4,499 -4,302 -4,923 -5,309 811 32.61%
-
Tax Rate 17.12% 15.97% - - - - 11.27% -
Total Cost 16,672 18,889 24,868 25,407 26,115 26,070 22,235 -17.39%
-
Net Worth 15,986 10,119 0 18,003 1,910,333 16,861 22,650 -20.64%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 15,986 10,119 0 18,003 1,910,333 16,861 22,650 -20.64%
NOSH 145,333 91,999 163,666 163,666 173,666 168,617 150,999 -2.50%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 5.51% 5.30% -23.72% -21.93% -23.23% -25.57% 3.52% -
ROE 7.76% 13.10% 0.00% -23.90% -0.26% -31.49% 3.58% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 12.14 21.68 12.28 12.73 12.20 12.31 15.26 -14.08%
EPS 0.85 1.44 -2.75 -2.63 -2.83 -3.15 0.54 35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.00 0.11 11.00 0.10 0.15 -18.60%
Adjusted Per Share Value based on latest NOSH - 163,666
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 2.50 2.82 2.84 2.95 3.00 2.94 3.26 -16.15%
EPS 0.18 0.19 -0.64 -0.61 -0.70 -0.75 0.11 38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0226 0.0143 0.00 0.0255 2.7016 0.0238 0.032 -20.61%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.09 0.09 0.10 0.09 0.06 0.09 0.08 -
P/RPS 0.74 0.42 0.81 0.71 0.49 0.73 0.52 26.38%
P/EPS 10.54 6.24 -3.64 -3.42 -2.12 -2.86 14.90 -20.52%
EY 9.49 16.01 -27.49 -29.21 -47.25 -34.98 6.71 25.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.00 0.82 0.01 0.90 0.53 33.59%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 23/10/12 31/07/12 23/04/12 13/01/12 21/10/11 29/07/11 26/04/11 -
Price 0.09 0.09 0.10 0.09 0.09 0.09 0.09 -
P/RPS 0.74 0.42 0.81 0.71 0.74 0.73 0.59 16.22%
P/EPS 10.54 6.24 -3.64 -3.42 -3.17 -2.86 16.76 -26.49%
EY 9.49 16.01 -27.49 -29.21 -31.50 -34.98 5.97 36.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.00 0.82 0.01 0.90 0.60 23.03%

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