[ERDASAN] QoQ Annualized Quarter Result on 31-May-2008 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 100.24%
YoY- 100.18%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 31,248 32,864 34,920 29,156 27,578 30,138 30,670 1.25%
PBT -1,487 -414 468 60 -8,440 -4,482 -6,780 -63.66%
Tax -15 -50 -50 -40 165 -48 -28 -34.06%
NP -1,502 -465 418 20 -8,275 -4,530 -6,808 -63.52%
-
NP to SH -1,443 -430 446 20 -8,238 -4,573 -6,864 -64.67%
-
Tax Rate - - 10.68% 66.67% - - - -
Total Cost 32,750 33,329 34,502 29,136 35,853 34,669 37,478 -8.60%
-
Net Worth 23,426 24,404 25,737 6,865 23,486 27,439 28,314 -11.87%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 23,426 24,404 25,737 6,865 23,486 27,439 28,314 -11.87%
NOSH 178,148 179,444 185,833 50,000 171,437 168,137 168,235 3.89%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -4.81% -1.42% 1.20% 0.07% -30.01% -15.03% -22.20% -
ROE -6.16% -1.76% 1.73% 0.29% -35.07% -16.67% -24.24% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 17.54 18.31 18.79 58.31 16.09 17.93 18.23 -2.54%
EPS -0.81 -0.24 0.24 0.04 -4.81 -2.72 -4.08 -66.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.136 0.1385 0.1373 0.137 0.1632 0.1683 -15.18%
Adjusted Per Share Value based on latest NOSH - 50,000
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 13.66 14.36 15.26 12.74 12.05 13.17 13.41 1.24%
EPS -0.63 -0.19 0.19 0.01 -3.60 -2.00 -3.00 -64.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.1067 0.1125 0.03 0.1027 0.1199 0.1238 -11.89%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.04 0.08 0.09 0.12 0.10 0.13 0.11 -
P/RPS 0.23 0.44 0.48 0.21 0.62 0.73 0.60 -47.26%
P/EPS -4.94 -33.33 37.50 300.00 -2.08 -4.78 -2.70 49.64%
EY -20.25 -3.00 2.67 0.33 -48.05 -20.92 -37.09 -33.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.59 0.65 0.87 0.73 0.80 0.65 -40.30%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 19/01/09 29/10/08 28/07/08 29/04/08 29/01/08 26/10/07 -
Price 0.04 0.07 0.05 0.08 0.09 0.12 0.16 -
P/RPS 0.23 0.38 0.27 0.14 0.56 0.67 0.88 -59.15%
P/EPS -4.94 -29.17 20.83 200.00 -1.87 -4.41 -3.92 16.68%
EY -20.25 -3.43 4.80 0.50 -53.39 -22.67 -25.50 -14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.51 0.36 0.58 0.66 0.74 0.95 -53.65%

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