[ERDASAN] QoQ Cumulative Quarter Result on 28-Feb-2006 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- 41.35%
YoY- -29.87%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 24,436 16,216 7,959 26,125 14,962 8,149 4,826 194.57%
PBT 1,035 1,267 325 3,805 2,800 1,187 181 219.43%
Tax -240 -145 -35 -641 -616 -321 -37 247.41%
NP 795 1,122 290 3,164 2,184 866 144 212.04%
-
NP to SH 741 1,091 290 3,087 2,184 866 144 197.76%
-
Tax Rate 23.19% 11.44% 10.77% 16.85% 22.00% 27.04% 20.44% -
Total Cost 23,641 15,094 7,669 22,961 12,778 7,283 4,682 194.03%
-
Net Worth 35,904 36,120 35,823 34,826 33,576 32,524 30,559 11.33%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 35,904 36,120 35,823 34,826 33,576 32,524 30,559 11.33%
NOSH 168,409 167,846 170,588 167,193 166,717 166,538 159,999 3.47%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 3.25% 6.92% 3.64% 12.11% 14.60% 10.63% 2.98% -
ROE 2.06% 3.02% 0.81% 8.86% 6.50% 2.66% 0.47% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 14.51 9.66 4.67 15.63 8.97 4.89 3.02 184.46%
EPS 0.44 0.65 0.17 1.84 1.31 0.52 0.09 187.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2132 0.2152 0.21 0.2083 0.2014 0.1953 0.191 7.59%
Adjusted Per Share Value based on latest NOSH - 168,153
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 10.68 7.09 3.48 11.42 6.54 3.56 2.11 194.50%
EPS 0.32 0.48 0.13 1.35 0.95 0.38 0.06 204.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1579 0.1566 0.1522 0.1468 0.1422 0.1336 11.30%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 0.21 0.22 0.30 0.29 0.19 0.19 0.19 -
P/RPS 1.45 2.28 6.43 1.86 2.12 3.88 6.30 -62.40%
P/EPS 47.73 33.85 176.47 15.71 14.50 36.54 211.11 -62.85%
EY 2.10 2.95 0.57 6.37 6.89 2.74 0.47 171.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.43 1.39 0.94 0.97 0.99 -0.67%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 24/01/07 20/10/06 27/07/06 25/04/06 25/01/06 25/10/05 26/07/05 -
Price 0.22 0.35 0.30 0.33 0.28 0.23 0.27 -
P/RPS 1.52 3.62 6.43 2.11 3.12 4.70 8.95 -69.29%
P/EPS 50.00 53.85 176.47 17.87 21.37 44.23 300.00 -69.68%
EY 2.00 1.86 0.57 5.60 4.68 2.26 0.33 232.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.63 1.43 1.58 1.39 1.18 1.41 -18.87%

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