[ESCERAM] YoY Annualized Quarter 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- -2.88%
YoY- 270.7%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 26,536 25,062 15,320 22,848 22,696 24,414 16,788 7.92%
PBT 5,178 2,170 1,252 2,024 546 2,618 646 41.44%
Tax -90 0 0 0 0 -298 -232 -14.59%
NP 5,088 2,170 1,252 2,024 546 2,320 414 51.88%
-
NP to SH 5,088 2,170 1,298 2,024 546 2,320 414 51.88%
-
Tax Rate 1.74% 0.00% 0.00% 0.00% 0.00% 11.38% 35.91% -
Total Cost 21,448 22,892 14,068 20,824 22,150 22,094 16,374 4.59%
-
Net Worth 29,353 23,508 1,946,999 18,553 20,475 15,290 16,042 10.58%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 29,353 23,508 1,946,999 18,553 20,475 15,290 16,042 10.58%
NOSH 195,692 180,833 162,249 168,666 136,499 52,727 51,749 24.80%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 19.17% 8.66% 8.17% 8.86% 2.41% 9.50% 2.47% -
ROE 17.33% 9.23% 0.07% 10.91% 2.67% 15.17% 2.58% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 13.56 13.86 9.44 13.55 16.63 46.30 32.44 -13.52%
EPS 2.60 1.20 0.80 1.20 0.40 4.40 0.80 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 12.00 0.11 0.15 0.29 0.31 -11.39%
Adjusted Per Share Value based on latest NOSH - 163,666
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 3.75 3.54 2.17 3.23 3.21 3.45 2.37 7.94%
EPS 0.72 0.31 0.18 0.29 0.08 0.33 0.06 51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0332 2.7534 0.0262 0.029 0.0216 0.0227 10.57%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.22 0.10 0.08 0.09 0.08 0.05 0.06 -
P/RPS 1.62 0.72 0.85 0.66 0.48 0.11 0.18 44.20%
P/EPS 8.46 8.33 10.00 7.50 20.00 1.14 7.50 2.02%
EY 11.82 12.00 10.00 13.33 5.00 88.00 13.33 -1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.77 0.01 0.82 0.53 0.17 0.19 40.61%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 26/01/15 20/01/14 29/01/13 13/01/12 28/01/11 21/01/10 30/01/09 -
Price 0.225 0.10 0.075 0.09 0.08 0.07 0.05 -
P/RPS 1.66 0.72 0.79 0.66 0.48 0.15 0.15 49.25%
P/EPS 8.65 8.33 9.38 7.50 20.00 1.59 6.25 5.56%
EY 11.56 12.00 10.67 13.33 5.00 62.86 16.00 -5.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.77 0.01 0.82 0.53 0.24 0.16 45.18%

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