[ERDASAN] QoQ Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- -17.25%
YoY- -1040.06%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 22,098 23,172 25,126 29,136 30,490 34,368 37,216 -29.28%
PBT -602 -1,488 -10,590 -7,817 -6,606 -1,424 966 -
Tax -310 -420 -251 -505 -492 -496 -736 -43.72%
NP -912 -1,908 -10,841 -8,322 -7,098 -1,920 230 -
-
NP to SH -912 -1,908 -10,841 -8,322 -7,098 -1,920 230 -
-
Tax Rate - - - - - - 76.19% -
Total Cost 23,010 25,080 35,967 37,458 37,588 36,288 36,986 -27.06%
-
Net Worth 13,263 13,554 13,076 173,490 202,666 21,653 21,911 -28.37%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 13,263 13,554 13,076 173,490 202,666 21,653 21,911 -28.37%
NOSH 198,260 198,750 186,271 1,835,882 1,867,894 177,777 175,714 8.35%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -4.13% -8.23% -43.15% -28.56% -23.28% -5.59% 0.62% -
ROE -6.88% -14.08% -82.91% -4.80% -3.50% -8.87% 1.05% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 11.15 11.66 13.49 1.59 1.63 19.33 21.18 -34.72%
EPS -0.46 -0.96 -5.82 -0.45 -0.38 -1.08 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0682 0.0702 0.0945 0.1085 0.1218 0.1247 -33.90%
Adjusted Per Share Value based on latest NOSH - 1,923,571
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 9.66 10.13 10.98 12.73 13.33 15.02 16.27 -29.29%
EPS -0.40 -0.83 -4.74 -3.64 -3.10 -0.84 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.0592 0.0572 0.7583 0.8858 0.0946 0.0958 -28.36%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.105 0.125 0.085 0.16 0.17 0.19 0.19 -
P/RPS 0.94 1.07 0.63 10.08 10.41 0.98 0.90 2.93%
P/EPS -22.83 -13.02 -1.46 -35.29 -44.74 -17.59 145.16 -
EY -4.38 -7.68 -68.47 -2.83 -2.24 -5.68 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.83 1.21 1.69 1.57 1.56 1.52 2.17%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 23/10/13 29/07/13 30/04/13 31/01/13 31/10/12 24/07/12 27/04/12 -
Price 0.30 0.105 0.095 0.11 0.17 0.17 0.23 -
P/RPS 2.69 0.90 0.70 6.93 10.41 0.88 1.09 82.32%
P/EPS -65.22 -10.94 -1.63 -24.26 -44.74 -15.74 175.71 -
EY -1.53 -9.14 -61.26 -4.12 -2.24 -6.35 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 1.54 1.35 1.16 1.57 1.40 1.84 80.69%

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