[ERDASAN] QoQ Annualized Quarter Result on 31-May-2005 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -86.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 26,125 19,949 16,298 19,304 5,984 0 0 -
PBT 3,805 3,733 2,374 724 4,544 0 0 -
Tax -641 -821 -642 -148 -142 0 0 -
NP 3,164 2,912 1,732 576 4,402 0 0 -
-
NP to SH 3,087 2,912 1,732 576 4,402 0 0 -
-
Tax Rate 16.85% 21.99% 27.04% 20.44% 3.12% - - -
Total Cost 22,961 17,037 14,566 18,728 1,582 0 0 -
-
Net Worth 34,826 33,576 32,524 30,559 4,704 0 0 -
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 34,826 33,576 32,524 30,559 4,704 0 0 -
NOSH 167,193 166,717 166,538 159,999 24,758 0 0 -
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 12.11% 14.60% 10.63% 2.98% 73.56% 0.00% 0.00% -
ROE 8.86% 8.67% 5.33% 1.88% 93.58% 0.00% 0.00% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 15.63 11.97 9.79 12.07 24.17 0.00 0.00 -
EPS 1.84 1.75 1.04 0.36 17.78 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2083 0.2014 0.1953 0.191 0.19 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 159,999
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 11.42 8.72 7.12 8.44 2.62 0.00 0.00 -
EPS 1.35 1.27 0.76 0.25 1.92 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1468 0.1422 0.1336 0.0206 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 - - -
Price 0.29 0.19 0.19 0.19 0.34 0.00 0.00 -
P/RPS 1.86 1.59 1.94 1.57 1.41 0.00 0.00 -
P/EPS 15.71 10.88 18.27 52.78 1.91 0.00 0.00 -
EY 6.37 9.19 5.47 1.89 52.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.94 0.97 0.99 1.79 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 25/04/06 25/01/06 25/10/05 26/07/05 17/05/05 - - -
Price 0.33 0.28 0.23 0.27 0.19 0.00 0.00 -
P/RPS 2.11 2.34 2.35 2.24 0.79 0.00 0.00 -
P/EPS 17.87 16.03 22.12 75.00 1.07 0.00 0.00 -
EY 5.60 6.24 4.52 1.33 93.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.39 1.18 1.41 1.00 0.00 0.00 -

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