[ESCERAM] YoY Annualized Quarter Result on 31-May-2015 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
29-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-May-2015 [#4]
Profit Trend
QoQ- 3.56%
YoY- 113.35%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 25,186 33,266 29,952 24,951 24,673 17,172 19,947 3.96%
PBT 235 6,031 7,185 5,698 2,785 1,299 1,259 -24.39%
Tax -1 296 79 -106 -164 -104 -201 -58.66%
NP 234 6,327 7,264 5,592 2,621 1,195 1,058 -22.22%
-
NP to SH 234 6,327 7,264 5,592 2,621 1,195 1,058 -22.22%
-
Tax Rate 0.43% -4.91% -1.10% 1.86% 5.89% 8.01% 15.97% -
Total Cost 24,952 26,939 22,688 19,359 22,052 15,977 18,889 4.74%
-
Net Worth 4,932,362 49,323 43,158 33,951 24,462 20,485 19,396 151.59%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div - 1,233 - - - - - -
Div Payout % - 19.49% - - - - - -
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 4,932,362 49,323 43,158 33,951 24,462 20,485 19,396 151.59%
NOSH 205,515 205,515 205,515 199,714 174,733 170,714 176,333 2.58%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 0.93% 19.02% 24.25% 22.41% 10.62% 6.96% 5.30% -
ROE 0.00% 12.83% 16.83% 16.47% 10.71% 5.83% 5.45% -
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 12.26 16.19 14.57 12.49 14.12 10.06 11.31 1.35%
EPS 0.11 3.10 3.50 2.80 1.50 0.70 0.60 -24.61%
DPS 0.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 24.00 0.24 0.21 0.17 0.14 0.12 0.11 145.25%
Adjusted Per Share Value based on latest NOSH - 192,624
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 3.56 4.70 4.24 3.53 3.49 2.43 2.82 3.95%
EPS 0.03 0.89 1.03 0.79 0.37 0.17 0.15 -23.51%
DPS 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9753 0.0698 0.061 0.048 0.0346 0.029 0.0274 151.64%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.20 0.40 0.54 0.275 0.11 0.09 0.09 -
P/RPS 1.63 2.47 3.71 2.20 0.78 0.89 0.80 12.58%
P/EPS 175.65 12.99 15.28 9.82 7.33 12.86 15.00 50.66%
EY 0.57 7.70 6.55 10.18 13.64 7.78 6.67 -33.61%
DY 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.67 2.57 1.62 0.79 0.75 0.82 -52.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 30/07/18 27/07/17 25/07/16 29/07/15 30/07/14 30/07/13 31/07/12 -
Price 0.215 0.41 0.605 0.315 0.155 0.09 0.09 -
P/RPS 1.75 2.53 4.15 2.52 1.10 0.89 0.80 13.92%
P/EPS 188.83 13.32 17.12 11.25 10.33 12.86 15.00 52.49%
EY 0.53 7.51 5.84 8.89 9.68 7.78 6.67 -34.41%
DY 0.00 1.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.71 2.88 1.85 1.11 0.75 0.82 -52.00%

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