[ESCERAM] YoY Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 236.18%
YoY- 326.14%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 14,832 24,040 22,316 23,736 16,432 22,552 7,684 11.57%
PBT 1,744 2,084 540 3,252 944 1,508 648 17.92%
Tax 0 0 0 -252 -240 -360 256 -
NP 1,744 2,084 540 3,000 704 1,148 904 11.56%
-
NP to SH 1,744 2,084 540 3,000 704 1,148 904 11.56%
-
Tax Rate 0.00% 0.00% 0.00% 7.75% 25.42% 23.87% -39.51% -
Total Cost 13,088 21,956 21,776 20,736 15,728 21,404 6,780 11.57%
-
Net Worth 15,986 1,910,333 15,299 15,000 18,773 18,367 16,384 -0.40%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 15,986 1,910,333 15,299 15,000 18,773 18,367 16,384 -0.40%
NOSH 145,333 173,666 44,999 53,571 58,666 57,400 56,499 17.03%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 11.76% 8.67% 2.42% 12.64% 4.28% 5.09% 11.76% -
ROE 10.91% 0.11% 3.53% 20.00% 3.75% 6.25% 5.52% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 10.21 13.84 49.59 44.31 28.01 39.29 13.60 -4.66%
EPS 1.20 1.20 1.20 5.60 1.20 2.00 1.60 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 11.00 0.34 0.28 0.32 0.32 0.29 -14.90%
Adjusted Per Share Value based on latest NOSH - 53,571
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 2.10 3.40 3.16 3.36 2.32 3.19 1.09 11.53%
EPS 0.25 0.29 0.08 0.42 0.10 0.16 0.13 11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0226 2.7016 0.0216 0.0212 0.0265 0.026 0.0232 -0.43%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.09 0.06 0.12 0.05 0.08 0.13 0.13 -
P/RPS 0.88 0.43 0.24 0.11 0.29 0.33 0.96 -1.43%
P/EPS 7.50 5.00 10.00 0.89 6.67 6.50 8.12 -1.31%
EY 13.33 20.00 10.00 112.00 15.00 15.38 12.31 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.01 0.35 0.18 0.25 0.41 0.45 10.50%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 23/10/12 21/10/11 29/10/10 29/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.09 0.09 0.05 0.05 0.05 0.12 0.14 -
P/RPS 0.88 0.65 0.10 0.11 0.18 0.31 1.03 -2.58%
P/EPS 7.50 7.50 4.17 0.89 4.17 6.00 8.75 -2.53%
EY 13.33 13.33 24.00 112.00 24.00 16.67 11.43 2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.01 0.15 0.18 0.16 0.38 0.48 9.32%

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