[ESCERAM] QoQ TTM Result on 31-Aug-2007 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
31-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 3.65%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 21,029 21,629 23,080 20,882 17,165 14,365 10,382 60.01%
PBT 1,008 868 1,723 2,082 1,867 2,725 1,966 -35.91%
Tax -161 -527 -470 -350 -196 -394 -363 -41.81%
NP 847 341 1,253 1,732 1,671 2,331 1,603 -34.61%
-
NP to SH 847 341 1,253 1,732 1,671 2,331 1,603 -34.61%
-
Tax Rate 15.97% 60.71% 27.28% 16.81% 10.50% 14.46% 18.46% -
Total Cost 20,182 21,288 21,827 19,150 15,494 12,034 8,779 74.09%
-
Net Worth 15,345 17,343 17,868 18,367 16,519 17,054 16,395 -4.31%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 367 367 367 - - - - -
Div Payout % 43.43% 107.89% 29.36% - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 15,345 17,343 17,868 18,367 16,519 17,054 16,395 -4.31%
NOSH 46,499 52,555 52,555 57,400 51,624 53,294 52,888 -8.21%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 4.03% 1.58% 5.43% 8.29% 9.73% 16.23% 15.44% -
ROE 5.52% 1.97% 7.01% 9.43% 10.12% 13.67% 9.78% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 45.22 41.15 43.92 36.38 33.25 26.95 19.63 74.33%
EPS 1.82 0.65 2.38 3.02 3.24 4.37 3.03 -28.78%
DPS 0.79 0.70 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.34 0.32 0.32 0.32 0.31 4.25%
Adjusted Per Share Value based on latest NOSH - 57,400
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 2.97 3.06 3.26 2.95 2.43 2.03 1.47 59.74%
EPS 0.12 0.05 0.18 0.24 0.24 0.33 0.23 -35.16%
DPS 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0245 0.0253 0.026 0.0234 0.0241 0.0232 -4.35%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.08 0.14 0.10 0.13 0.13 0.13 0.15 -
P/RPS 0.18 0.34 0.23 0.36 0.39 0.48 0.76 -61.68%
P/EPS 4.39 21.58 4.19 4.31 4.02 2.97 4.95 -7.68%
EY 22.77 4.63 23.84 23.21 24.90 33.64 20.21 8.26%
DY 9.89 5.00 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.42 0.29 0.41 0.41 0.41 0.48 -36.97%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 01/08/08 17/04/08 17/01/08 31/10/07 31/07/07 18/04/07 29/01/07 -
Price 0.12 0.12 0.10 0.12 0.20 0.12 0.13 -
P/RPS 0.27 0.29 0.23 0.33 0.60 0.45 0.66 -44.86%
P/EPS 6.59 18.49 4.19 3.98 6.18 2.74 4.29 33.09%
EY 15.18 5.41 23.84 25.15 16.18 36.45 23.31 -24.84%
DY 6.59 5.83 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.29 0.38 0.63 0.38 0.42 -9.75%

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