[ESCERAM] YoY TTM Result on 31-Aug-2011 [#1]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 7.27%
YoY- -467.66%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 25,488 18,774 17,645 21,192 24,749 20,532 19,499 4.56%
PBT 3,469 1,354 1,174 -5,641 1,576 -1,439 867 25.98%
Tax -184 -104 -201 718 -237 -189 -131 5.82%
NP 3,285 1,250 973 -4,923 1,339 -1,628 736 28.30%
-
NP to SH 3,285 1,250 1,241 -4,923 1,339 -1,628 736 28.30%
-
Tax Rate 5.30% 7.68% 17.12% - 15.04% - 15.11% -
Total Cost 22,203 17,524 16,672 26,115 23,410 22,160 18,763 2.84%
-
Net Worth 23,080 18,003 15,986 1,910,333 15,299 15,000 18,773 3.50%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - 367 -
Div Payout % - - - - - - 49.98% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 23,080 18,003 15,986 1,910,333 15,299 15,000 18,773 3.50%
NOSH 164,857 163,666 145,333 173,666 44,999 53,571 58,666 18.78%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 12.89% 6.66% 5.51% -23.23% 5.41% -7.93% 3.77% -
ROE 14.23% 6.94% 7.76% -0.26% 8.75% -10.85% 3.92% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 15.46 11.47 12.14 12.20 55.00 38.33 33.24 -11.97%
EPS 1.99 0.76 0.85 -2.83 2.98 -3.04 1.25 8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
NAPS 0.14 0.11 0.11 11.00 0.34 0.28 0.32 -12.86%
Adjusted Per Share Value based on latest NOSH - 173,666
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 3.60 2.66 2.50 3.00 3.50 2.90 2.76 4.52%
EPS 0.46 0.18 0.18 -0.70 0.19 -0.23 0.10 28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0326 0.0255 0.0226 2.7016 0.0216 0.0212 0.0265 3.51%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.16 0.095 0.09 0.06 0.12 0.05 0.08 -
P/RPS 1.03 0.83 0.74 0.49 0.22 0.13 0.24 27.46%
P/EPS 8.03 12.44 10.54 -2.12 4.03 -1.65 6.38 3.90%
EY 12.45 8.04 9.49 -47.25 24.80 -60.78 15.68 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.84 -
P/NAPS 1.14 0.86 0.82 0.01 0.35 0.18 0.25 28.75%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 31/10/14 30/10/13 23/10/12 21/10/11 29/10/10 29/10/09 31/10/08 -
Price 0.195 0.10 0.09 0.09 0.05 0.05 0.05 -
P/RPS 1.26 0.87 0.74 0.74 0.09 0.13 0.15 42.55%
P/EPS 9.79 13.09 10.54 -3.17 1.68 -1.65 3.99 16.12%
EY 10.22 7.64 9.49 -31.50 59.51 -60.78 25.09 -13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.54 -
P/NAPS 1.39 0.91 0.82 0.01 0.15 0.18 0.16 43.35%

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