[ERDASAN] QoQ Annualized Quarter Result on 30-Nov-2010 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
24-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 16.24%
YoY- 124.7%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 33,018 33,404 37,215 35,994 34,648 30,432 27,509 12.90%
PBT 1,312 2,116 1,254 1,090 902 -408 -1,627 -
Tax -392 -392 -930 -274 -200 -200 -176 70.30%
NP 920 1,724 324 816 702 -608 -1,803 -
-
NP to SH 920 1,724 302 816 702 -608 -1,736 -
-
Tax Rate 29.88% 18.53% 74.16% 25.14% 22.17% - - -
Total Cost 32,098 31,680 36,891 35,178 33,946 31,040 29,312 6.22%
-
Net Worth 22,310 22,609 22,012 23,330 21,656 20,367 21,721 1.79%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 22,310 22,609 22,012 23,330 21,656 20,367 21,721 1.79%
NOSH 176,923 179,583 178,235 185,454 175,499 168,888 178,041 -0.41%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 2.79% 5.16% 0.87% 2.27% 2.03% -2.00% -6.55% -
ROE 4.12% 7.63% 1.37% 3.50% 3.24% -2.99% -7.99% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 18.66 18.60 20.88 19.41 19.74 18.02 15.45 13.37%
EPS 0.52 0.96 0.17 0.44 0.40 -0.36 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1261 0.1259 0.1235 0.1258 0.1234 0.1206 0.122 2.22%
Adjusted Per Share Value based on latest NOSH - 200,769
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 14.43 14.60 16.27 15.73 15.14 13.30 12.02 12.91%
EPS 0.40 0.75 0.13 0.36 0.31 -0.27 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0975 0.0988 0.0962 0.102 0.0947 0.089 0.0949 1.81%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.06 0.07 0.07 0.06 0.05 0.06 0.06 -
P/RPS 0.32 0.38 0.34 0.31 0.25 0.33 0.39 -12.32%
P/EPS 11.54 7.29 41.31 13.64 12.50 -16.67 -6.15 -
EY 8.67 13.71 2.42 7.33 8.00 -6.00 -16.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.57 0.48 0.41 0.50 0.49 -1.36%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 25/07/11 29/04/11 24/01/11 26/10/10 28/07/10 28/04/10 -
Price 0.07 0.055 0.075 0.07 0.08 0.05 0.05 -
P/RPS 0.38 0.30 0.36 0.36 0.41 0.28 0.32 12.10%
P/EPS 13.46 5.73 44.26 15.91 20.00 -13.89 -5.13 -
EY 7.43 17.45 2.26 6.29 5.00 -7.20 -19.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.61 0.56 0.65 0.41 0.41 23.03%

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