[ERDASAN] QoQ Annualized Quarter Result on 31-Aug-2006 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 88.1%
YoY- 25.98%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 26,064 32,684 32,581 32,432 31,836 26,125 19,949 19.53%
PBT -10,772 -3,870 1,380 2,534 1,300 3,805 3,733 -
Tax -36 684 -320 -290 -140 -641 -821 -87.58%
NP -10,808 -3,186 1,060 2,244 1,160 3,164 2,912 -
-
NP to SH -10,888 -3,289 988 2,182 1,160 3,087 2,912 -
-
Tax Rate - - 23.19% 11.44% 10.77% 16.85% 21.99% -
Total Cost 36,872 35,870 31,521 30,188 30,676 22,961 17,037 67.39%
-
Net Worth 28,715 35,796 35,904 36,120 35,823 34,826 33,576 -9.90%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 28,715 35,796 35,904 36,120 35,823 34,826 33,576 -9.90%
NOSH 168,024 190,000 168,409 167,846 170,588 167,193 166,717 0.52%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin -41.47% -9.75% 3.25% 6.92% 3.64% 12.11% 14.60% -
ROE -37.92% -9.19% 2.75% 6.04% 3.24% 8.86% 8.67% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 15.51 17.20 19.35 19.32 18.66 15.63 11.97 18.87%
EPS -6.48 -1.96 0.59 1.30 0.68 1.84 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1884 0.2132 0.2152 0.21 0.2083 0.2014 -10.37%
Adjusted Per Share Value based on latest NOSH - 168,750
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 11.39 14.29 14.24 14.18 13.91 11.42 8.72 19.51%
EPS -4.76 -1.44 0.43 0.95 0.51 1.35 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1565 0.1569 0.1579 0.1566 0.1522 0.1468 -9.93%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.14 0.20 0.21 0.22 0.30 0.29 0.19 -
P/RPS 0.90 1.16 1.09 1.14 1.61 1.86 1.59 -31.59%
P/EPS -2.16 -11.55 35.80 16.92 44.12 15.71 10.88 -
EY -46.29 -8.66 2.79 5.91 2.27 6.37 9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.06 0.98 1.02 1.43 1.39 0.94 -8.71%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/07/07 25/04/07 24/01/07 20/10/06 27/07/06 25/04/06 25/01/06 -
Price 0.14 0.19 0.22 0.35 0.30 0.33 0.28 -
P/RPS 0.90 1.10 1.14 1.81 1.61 2.11 2.34 -47.14%
P/EPS -2.16 -10.98 37.50 26.92 44.12 17.87 16.03 -
EY -46.29 -9.11 2.67 3.71 2.27 5.60 6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.03 1.63 1.43 1.58 1.39 -29.68%

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