[ERDASAN] QoQ Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 52.2%
YoY- 87.15%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 25,284 21,757 22,225 22,098 23,172 25,126 29,136 -9.02%
PBT 3,332 1,293 -176 -602 -1,488 -10,590 -7,817 -
Tax -940 -182 -340 -310 -420 -251 -505 51.37%
NP 2,392 1,111 -516 -912 -1,908 -10,841 -8,322 -
-
NP to SH 2,392 1,111 -516 -912 -1,908 -10,841 -8,322 -
-
Tax Rate 28.21% 14.08% - - - - - -
Total Cost 22,892 20,646 22,741 23,010 25,080 35,967 37,458 -28.00%
-
Net Worth 35,242 18,296 11,374 13,263 13,554 13,076 173,490 -65.47%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 35,242 18,296 11,374 13,263 13,554 13,076 173,490 -65.47%
NOSH 398,666 210,545 168,260 198,260 198,750 186,271 1,835,882 -63.90%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 9.46% 5.11% -2.32% -4.13% -8.23% -43.15% -28.56% -
ROE 6.79% 6.07% -4.54% -6.88% -14.08% -82.91% -4.80% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 6.34 10.33 13.21 11.15 11.66 13.49 1.59 151.66%
EPS 0.60 0.53 -0.27 -0.46 -0.96 -5.82 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0869 0.0676 0.0669 0.0682 0.0702 0.0945 -4.35%
Adjusted Per Share Value based on latest NOSH - 210,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 11.05 9.51 9.71 9.66 10.13 10.98 12.73 -9.01%
EPS 1.05 0.49 -0.23 -0.40 -0.83 -4.74 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.08 0.0497 0.058 0.0592 0.0572 0.7583 -65.48%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.075 0.09 0.125 0.105 0.125 0.085 0.16 -
P/RPS 1.18 0.87 0.95 0.94 1.07 0.63 10.08 -76.10%
P/EPS 12.50 17.06 -40.76 -22.83 -13.02 -1.46 -35.29 -
EY 8.00 5.86 -2.45 -4.38 -7.68 -68.47 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.85 1.57 1.83 1.21 1.69 -36.78%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 30/04/14 23/01/14 23/10/13 29/07/13 30/04/13 31/01/13 -
Price 0.085 0.075 0.085 0.30 0.105 0.095 0.11 -
P/RPS 1.34 0.73 0.64 2.69 0.90 0.70 6.93 -66.59%
P/EPS 14.17 14.21 -27.72 -65.22 -10.94 -1.63 -24.26 -
EY 7.06 7.04 -3.61 -1.53 -9.14 -61.26 -4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.86 1.26 4.48 1.54 1.35 1.16 -11.86%

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