[ESCERAM] YoY TTM Result on 31-May-2014 [#4]

Stock
[ESCERAM] ES CERAMICS TECHNOLOGY BHD
Announcement Date
30-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 20.28%
YoY- 119.41%
Quarter Report
Latest QR
Upcoming QR
ESCERAM's Result
ESCERAM's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 33,267 29,953 24,951 24,672 17,173 19,947 20,761 8.16%
PBT 6,030 7,185 5,699 2,785 1,299 1,259 -6,027 -
Tax 297 80 -108 -163 -104 -201 718 -13.66%
NP 6,327 7,265 5,591 2,622 1,195 1,058 -5,309 -
-
NP to SH 6,327 7,265 5,591 2,622 1,195 1,326 -5,309 -
-
Tax Rate -4.93% -1.11% 1.90% 5.85% 8.01% 15.97% - -
Total Cost 26,940 22,688 19,360 22,050 15,978 18,889 26,070 0.54%
-
Net Worth 49,323 43,158 32,746 25,788 19,159 10,119 16,861 19.57%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 49,323 43,158 32,746 25,788 19,159 10,119 16,861 19.57%
NOSH 205,515 205,515 192,624 184,200 159,666 91,999 168,617 3.35%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 19.02% 24.25% 22.41% 10.63% 6.96% 5.30% -25.57% -
ROE 12.83% 16.83% 17.07% 10.17% 6.24% 13.10% -31.49% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 16.19 14.57 12.95 13.39 10.76 21.68 12.31 4.66%
EPS 3.08 3.54 2.90 1.42 0.75 1.44 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.17 0.14 0.12 0.11 0.10 15.69%
Adjusted Per Share Value based on latest NOSH - 184,200
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 4.70 4.24 3.53 3.49 2.43 2.82 2.94 8.12%
EPS 0.89 1.03 0.79 0.37 0.17 0.19 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.061 0.0463 0.0365 0.0271 0.0143 0.0238 19.62%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.40 0.54 0.275 0.11 0.09 0.09 0.09 -
P/RPS 2.47 3.71 2.12 0.82 0.84 0.42 0.73 22.50%
P/EPS 12.99 15.28 9.47 7.73 12.03 6.24 -2.86 -
EY 7.70 6.55 10.55 12.94 8.32 16.01 -34.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.57 1.62 0.79 0.75 0.82 0.90 10.84%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 25/07/16 29/07/15 30/07/14 30/07/13 31/07/12 29/07/11 -
Price 0.41 0.605 0.315 0.155 0.09 0.09 0.09 -
P/RPS 2.53 4.15 2.43 1.16 0.84 0.42 0.73 22.99%
P/EPS 13.32 17.11 10.85 10.89 12.03 6.24 -2.86 -
EY 7.51 5.84 9.21 9.18 8.32 16.01 -34.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.88 1.85 1.11 0.75 0.82 0.90 11.27%

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