[ESAFE] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1066.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 105,159 97,898 90,786 83,553 58,549 38,328 19,675 206.63%
PBT 1,630 119 1,196 1,176 408 2,329 1,043 34.77%
Tax -611 -432 -766 -826 -44 -222 -222 96.75%
NP 1,019 -313 430 350 364 2,107 821 15.53%
-
NP to SH 878 -454 430 350 30 1,773 821 4.58%
-
Tax Rate 37.48% 363.03% 64.05% 70.24% 10.78% 9.53% 21.28% -
Total Cost 104,140 98,211 90,356 83,203 58,185 36,221 18,854 213.45%
-
Net Worth 66,644 67,125 68,328 67,606 64,476 56,429 33,537 58.25%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 4,159 7,626 7,626 - - - -
Div Payout % - 0.00% 1,773.60% 2,178.99% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 66,644 67,125 68,328 67,606 64,476 56,429 33,537 58.25%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 116,447 62.43%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.97% -0.32% 0.47% 0.42% 0.62% 5.50% 4.17% -
ROE 1.32% -0.68% 0.63% 0.52% 0.05% 3.14% 2.45% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.71 40.69 37.73 34.73 25.33 19.90 16.90 88.74%
EPS 0.36 -0.19 0.18 0.15 0.01 0.92 0.71 -36.49%
DPS 0.00 1.73 3.17 3.17 0.00 0.00 0.00 -
NAPS 0.277 0.279 0.284 0.281 0.279 0.293 0.288 -2.56%
Adjusted Per Share Value based on latest NOSH - 240,593
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.71 40.69 37.73 34.73 24.34 15.93 8.18 206.58%
EPS 0.36 -0.19 0.18 0.15 0.01 0.74 0.34 3.89%
DPS 0.00 1.73 3.17 3.17 0.00 0.00 0.00 -
NAPS 0.277 0.279 0.284 0.281 0.268 0.2345 0.1394 58.25%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 - - -
Price 0.26 0.28 0.325 0.395 0.41 0.00 0.00 -
P/RPS 0.59 0.69 0.86 1.14 1.62 0.00 0.00 -
P/EPS 71.25 -148.38 181.84 271.53 3,158.36 0.00 0.00 -
EY 1.40 -0.67 0.55 0.37 0.03 0.00 0.00 -
DY 0.00 6.17 9.75 8.02 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.14 1.41 1.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 30/05/18 27/02/18 28/11/17 - - - -
Price 0.265 0.33 0.32 0.36 0.00 0.00 0.00 -
P/RPS 0.61 0.81 0.85 1.04 0.00 0.00 0.00 -
P/EPS 72.62 -174.88 179.05 247.47 0.00 0.00 0.00 -
EY 1.38 -0.57 0.56 0.40 0.00 0.00 0.00 -
DY 0.00 5.24 9.91 8.81 0.00 0.00 0.00 -
P/NAPS 0.96 1.18 1.13 1.28 0.00 0.00 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