[ERDASAN] QoQ Annualized Quarter Result on 30-Nov-2014 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ- -26.35%
YoY- 413.44%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 17,484 23,398 23,398 24,677 26,316 25,284 21,757 -16.02%
PBT -2,080 410 418 2,017 3,018 3,332 1,293 -
Tax 0 301 301 -400 -822 -940 -182 -
NP -2,080 711 719 1,617 2,196 2,392 1,111 -
-
NP to SH -2,136 713 719 1,617 2,196 2,392 1,111 -
-
Tax Rate - -73.41% -72.01% 19.83% 27.24% 28.21% 14.08% -
Total Cost 19,564 22,687 22,679 23,060 24,120 22,892 20,646 -4.20%
-
Net Worth 3,963,042 0 42,061 35,216 35,175 35,242 18,296 7236.20%
Dividend
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 3,963,042 0 42,061 35,216 35,175 35,242 18,296 7236.20%
NOSH 381,428 396,111 399,444 391,290 392,142 398,666 210,545 60.73%
Ratio Analysis
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin -11.90% 3.04% 3.07% 6.55% 8.34% 9.46% 5.11% -
ROE -0.05% 0.00% 1.71% 4.59% 6.24% 6.79% 6.07% -
Per Share
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 4.58 5.91 5.86 6.31 6.71 6.34 10.33 -47.77%
EPS -0.56 0.18 0.18 0.41 0.56 0.60 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.39 0.00 0.1053 0.09 0.0897 0.0884 0.0869 4464.03%
Adjusted Per Share Value based on latest NOSH - 386,666
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 7.64 10.23 10.23 10.79 11.50 11.05 9.51 -16.04%
EPS -0.93 0.31 0.31 0.71 0.96 1.05 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.3215 0.00 0.1838 0.1539 0.1537 0.154 0.08 7233.81%
Price Multiplier on Financial Quarter End Date
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/05/15 27/02/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.095 0.09 0.09 0.09 0.10 0.075 0.09 -
P/RPS 2.07 1.52 1.54 1.43 1.49 1.18 0.87 99.83%
P/EPS -16.96 50.00 50.00 21.77 17.86 12.50 17.06 -
EY -5.89 2.00 2.00 4.59 5.60 8.00 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.85 1.00 1.11 0.85 1.04 -97.55%
Price Multiplier on Announcement Date
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 23/07/15 - 30/04/15 30/01/15 29/10/14 24/07/14 30/04/14 -
Price 0.095 0.00 0.125 0.095 0.095 0.085 0.075 -
P/RPS 2.07 0.00 2.13 1.51 1.42 1.34 0.73 129.89%
P/EPS -16.96 0.00 69.44 22.98 16.96 14.17 14.21 -
EY -5.89 0.00 1.44 4.35 5.89 7.06 7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 1.19 1.06 1.06 0.96 0.86 -97.14%

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