[ERDASAN] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -362.98%
YoY- -249.79%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 97,916 113,208 30,928 23,426 25,224 20,220 19,770 190.27%
PBT 958 496 -20,607 -29,769 -6,430 -13,296 -15,385 -
Tax 0 0 77 0 0 0 1 -
NP 958 496 -20,530 -29,769 -6,430 -13,296 -15,384 -
-
NP to SH 958 496 -20,530 -29,769 -6,430 -13,296 -15,349 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 96,958 112,712 51,458 53,195 31,654 33,516 35,154 96.54%
-
Net Worth 386,917 374,325 369,517 288,748 116,916 50,129 47,203 306.01%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 386,917 374,325 369,517 288,748 116,916 50,129 47,203 306.01%
NOSH 4,823,129 4,289,101 4,229,101 4,155,651 2,266,568 1,498,259 1,496,949 117.99%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.98% 0.44% -66.38% -127.07% -25.49% -65.76% -77.81% -
ROE 0.25% 0.13% -5.56% -10.31% -5.50% -26.52% -32.52% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.16 2.66 0.73 0.71 1.25 2.16 3.96 -33.21%
EPS 0.02 0.00 -0.78 -1.43 -0.44 -1.44 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0878 0.0874 0.0874 0.0581 0.0536 0.0946 -6.73%
Adjusted Per Share Value based on latest NOSH - 4,155,651
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 42.80 49.48 13.52 10.24 11.02 8.84 8.64 190.31%
EPS 0.42 0.22 -8.97 -13.01 -2.81 -5.81 -6.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6911 1.6361 1.6151 1.2621 0.511 0.2191 0.2063 306.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.06 0.065 0.095 0.185 0.07 0.105 0.025 -
P/RPS 2.78 2.45 12.99 26.09 5.58 4.86 0.63 168.78%
P/EPS 284.42 558.71 -19.56 -20.53 -21.91 -7.39 -0.81 -
EY 0.35 0.18 -5.11 -4.87 -4.56 -13.54 -123.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 1.09 2.12 1.20 1.96 0.26 93.41%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/09/21 30/06/21 30/03/21 30/11/20 26/08/20 17/08/20 -
Price 0.05 0.06 0.065 0.105 0.20 0.095 0.085 -
P/RPS 2.32 2.26 8.89 14.81 15.96 4.39 2.15 5.19%
P/EPS 237.02 515.73 -13.39 -11.65 -62.59 -6.68 -2.76 -
EY 0.42 0.19 -7.47 -8.58 -1.60 -14.96 -36.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.74 1.20 3.44 1.77 0.90 -24.51%

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