[ESAFE] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ESAFE] EVERSAFE RUBBER BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -34.5%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
ESAFE's Result
ESAFE's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 37,911 31,709 34,539 27,211 29,536 25,792 25,765 6.64%
PBT 261 703 -986 2,813 2,152 -691 209 3.76%
Tax -66 -164 -9 -584 -368 -2 0 -
NP 195 539 -995 2,229 1,784 -693 209 -1.14%
-
NP to SH 195 539 -995 2,229 1,784 -693 68 19.17%
-
Tax Rate 25.29% 23.33% - 20.76% 17.10% - 0.00% -
Total Cost 37,716 31,170 35,534 24,982 27,752 26,485 25,556 6.69%
-
Net Worth 60,629 59,667 63,997 64,719 63,516 59,426 67,125 -1.68%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 60,629 59,667 63,997 64,719 63,516 59,426 67,125 -1.68%
NOSH 240,593 240,593 240,593 240,593 240,593 240,593 240,593 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.51% 1.70% -2.88% 8.19% 6.04% -2.69% 0.81% -
ROE 0.32% 0.90% -1.55% 3.44% 2.81% -1.17% 0.10% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.76 13.18 14.36 11.31 12.28 10.72 10.71 6.64%
EPS 0.08 0.22 -0.41 0.93 0.74 -0.29 0.03 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.252 0.248 0.266 0.269 0.264 0.247 0.279 -1.68%
Adjusted Per Share Value based on latest NOSH - 240,593
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.76 13.18 14.36 11.31 12.28 10.72 10.71 6.64%
EPS 0.08 0.22 -0.41 0.93 0.74 -0.29 0.03 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.252 0.248 0.266 0.269 0.264 0.247 0.279 -1.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.205 0.185 0.215 0.25 0.13 0.21 0.28 -
P/RPS 1.30 1.40 1.50 2.21 1.06 1.96 2.61 -10.95%
P/EPS 252.93 82.58 -51.99 26.98 17.53 -72.91 990.68 -20.33%
EY 0.40 1.21 -1.92 3.71 5.70 -1.37 0.10 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.81 0.93 0.49 0.85 1.00 -3.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 23/05/23 26/05/22 25/05/21 30/06/20 24/05/19 30/05/18 -
Price 0.21 0.19 0.245 0.24 0.18 0.21 0.33 -
P/RPS 1.33 1.44 1.71 2.12 1.47 1.96 3.08 -13.04%
P/EPS 259.10 84.81 -59.24 25.91 24.28 -72.91 1,167.59 -22.17%
EY 0.39 1.18 -1.69 3.86 4.12 -1.37 0.09 27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.92 0.89 0.68 0.85 1.18 -5.69%

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