[ESCERAM] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -45.77%
YoY- 115.64%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 18,774 17,173 16,167 16,183 17,645 19,947 20,101 -4.43%
PBT 1,354 1,299 1,009 874 1,174 1,259 -5,485 -
Tax -104 -104 -201 -201 -201 -201 718 -
NP 1,250 1,195 808 673 973 1,058 -4,767 -
-
NP to SH 1,250 1,195 808 673 1,241 1,326 -4,499 -
-
Tax Rate 7.68% 8.01% 19.92% 23.00% 17.12% 15.97% - -
Total Cost 17,524 15,978 15,359 15,510 16,672 18,889 24,868 -20.76%
-
Net Worth 18,003 19,159 1,067,999 2,291,999 15,986 10,119 0 -
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 18,003 19,159 1,067,999 2,291,999 15,986 10,119 0 -
NOSH 163,666 159,666 88,999 190,999 145,333 91,999 163,666 0.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 6.66% 6.96% 5.00% 4.16% 5.51% 5.30% -23.72% -
ROE 6.94% 6.24% 0.08% 0.03% 7.76% 13.10% 0.00% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 11.47 10.76 18.17 8.47 12.14 21.68 12.28 -4.43%
EPS 0.76 0.75 0.91 0.35 0.85 1.44 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 12.00 12.00 0.11 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 190,999
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 2.66 2.43 2.29 2.29 2.50 2.82 2.84 -4.25%
EPS 0.18 0.17 0.11 0.10 0.18 0.19 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0271 1.5104 3.2413 0.0226 0.0143 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.095 0.09 0.075 0.08 0.09 0.09 0.10 -
P/RPS 0.83 0.84 0.41 0.94 0.74 0.42 0.81 1.63%
P/EPS 12.44 12.03 8.26 22.70 10.54 6.24 -3.64 -
EY 8.04 8.32 12.10 4.40 9.49 16.01 -27.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.01 0.01 0.82 0.82 0.00 -
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/10/13 30/07/13 19/04/13 29/01/13 23/10/12 31/07/12 23/04/12 -
Price 0.10 0.09 0.08 0.075 0.09 0.09 0.10 -
P/RPS 0.87 0.84 0.44 0.89 0.74 0.42 0.81 4.86%
P/EPS 13.09 12.03 8.81 21.29 10.54 6.24 -3.64 -
EY 7.64 8.32 11.35 4.70 9.49 16.01 -27.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.75 0.01 0.01 0.82 0.82 0.00 -

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