[ERDASAN] QoQ Annualized Quarter Result on 28-Feb-2011 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -62.99%
YoY- 117.4%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 34,201 33,018 33,404 37,215 35,994 34,648 30,432 8.08%
PBT 1,328 1,312 2,116 1,254 1,090 902 -408 -
Tax -442 -392 -392 -930 -274 -200 -200 69.58%
NP 885 920 1,724 324 816 702 -608 -
-
NP to SH 885 920 1,724 302 816 702 -608 -
-
Tax Rate 33.28% 29.88% 18.53% 74.16% 25.14% 22.17% - -
Total Cost 33,316 32,098 31,680 36,891 35,178 33,946 31,040 4.82%
-
Net Worth 22,845 22,310 22,609 22,012 23,330 21,656 20,367 7.94%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 22,845 22,310 22,609 22,012 23,330 21,656 20,367 7.94%
NOSH 179,459 176,923 179,583 178,235 185,454 175,499 168,888 4.12%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.59% 2.79% 5.16% 0.87% 2.27% 2.03% -2.00% -
ROE 3.88% 4.12% 7.63% 1.37% 3.50% 3.24% -2.99% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 19.06 18.66 18.60 20.88 19.41 19.74 18.02 3.80%
EPS 0.49 0.52 0.96 0.17 0.44 0.40 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1261 0.1259 0.1235 0.1258 0.1234 0.1206 3.66%
Adjusted Per Share Value based on latest NOSH - 179,375
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 14.95 14.43 14.60 16.27 15.73 15.14 13.30 8.10%
EPS 0.39 0.40 0.75 0.13 0.36 0.31 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.0975 0.0988 0.0962 0.102 0.0947 0.089 7.99%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.08 0.06 0.07 0.07 0.06 0.05 0.06 -
P/RPS 0.42 0.32 0.38 0.34 0.31 0.25 0.33 17.42%
P/EPS 16.22 11.54 7.29 41.31 13.64 12.50 -16.67 -
EY 6.17 8.67 13.71 2.42 7.33 8.00 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.56 0.57 0.48 0.41 0.50 16.64%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 16/01/12 25/10/11 25/07/11 29/04/11 24/01/11 26/10/10 28/07/10 -
Price 0.14 0.07 0.055 0.075 0.07 0.08 0.05 -
P/RPS 0.73 0.38 0.30 0.36 0.36 0.41 0.28 89.31%
P/EPS 28.38 13.46 5.73 44.26 15.91 20.00 -13.89 -
EY 3.52 7.43 17.45 2.26 6.29 5.00 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.56 0.44 0.61 0.56 0.65 0.41 92.96%

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