[ERDASAN] QoQ Cumulative Quarter Result on 01-Mar-2015 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
01-Mar-2015 [#4]
Profit Trend
QoQ- -0.83%
YoY- -35.82%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 13,977 8,786 4,371 23,398 23,398 18,508 13,158 4.95%
PBT -1,678 -1,335 -520 410 418 1,513 1,509 -
Tax -14 -38 0 301 301 -300 -411 -93.31%
NP -1,692 -1,373 -520 711 719 1,213 1,098 -
-
NP to SH -1,734 -1,400 -534 713 719 1,213 1,098 -
-
Tax Rate - - - -73.41% -72.01% 19.83% 27.24% -
Total Cost 15,669 10,159 4,891 22,687 22,679 17,295 12,060 23.31%
-
Net Worth 41,615 44,479 3,963,042 0 42,061 35,216 35,175 14.40%
Dividend
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 41,615 44,479 3,963,042 0 42,061 35,216 35,175 14.40%
NOSH 376,956 400,000 381,428 396,111 399,444 391,290 392,142 -3.11%
Ratio Analysis
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin -12.11% -15.63% -11.90% 3.04% 3.07% 6.55% 8.34% -
ROE -4.17% -3.15% -0.01% 0.00% 1.71% 3.44% 3.12% -
Per Share
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 3.71 2.20 1.15 5.91 5.86 4.73 3.36 8.25%
EPS -0.46 -0.35 -0.14 0.18 0.18 0.31 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.1112 10.39 0.00 0.1053 0.09 0.0897 18.08%
Adjusted Per Share Value based on latest NOSH - 380,000
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 6.11 3.84 1.91 10.23 10.23 8.09 5.75 4.98%
EPS -0.76 -0.61 -0.23 0.31 0.31 0.53 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1819 0.1944 17.3215 0.00 0.1838 0.1539 0.1537 14.43%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 27/02/15 28/11/14 29/08/14 -
Price 0.085 0.08 0.095 0.09 0.09 0.09 0.10 -
P/RPS 2.29 3.64 8.29 1.52 1.54 1.90 2.98 -19.00%
P/EPS -18.48 -22.86 -67.86 50.00 50.00 29.03 35.71 -
EY -5.41 -4.38 -1.47 2.00 2.00 3.44 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.01 0.00 0.85 1.00 1.11 -25.37%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/01/16 29/10/15 23/07/15 - 30/04/15 30/01/15 29/10/14 -
Price 0.065 0.08 0.095 0.00 0.125 0.095 0.095 -
P/RPS 1.75 3.64 8.29 0.00 2.13 2.01 2.83 -31.93%
P/EPS -14.13 -22.86 -67.86 0.00 69.44 30.65 33.93 -
EY -7.08 -4.38 -1.47 0.00 1.44 3.26 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 0.01 0.00 1.19 1.06 1.06 -37.43%

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