[ERDASAN] QoQ Cumulative Quarter Result on 28-Feb-2011 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -50.65%
YoY- 117.4%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 25,651 16,509 8,351 37,215 26,996 17,324 7,608 124.68%
PBT 996 656 529 1,254 818 451 -102 -
Tax -332 -196 -98 -930 -206 -100 -50 252.86%
NP 664 460 431 324 612 351 -152 -
-
NP to SH 664 460 431 302 612 351 -152 -
-
Tax Rate 33.33% 29.88% 18.53% 74.16% 25.18% 22.17% - -
Total Cost 24,987 16,049 7,920 36,891 26,384 16,973 7,760 117.90%
-
Net Worth 22,845 22,310 22,609 22,012 23,330 21,656 20,367 7.94%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 22,845 22,310 22,609 22,012 23,330 21,656 20,367 7.94%
NOSH 179,459 176,923 179,583 178,235 185,454 175,499 168,888 4.12%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.59% 2.79% 5.16% 0.87% 2.27% 2.03% -2.00% -
ROE 2.91% 2.06% 1.91% 1.37% 2.62% 1.62% -0.75% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 14.29 9.33 4.65 20.88 14.56 9.87 4.50 115.89%
EPS 0.37 0.26 0.24 0.17 0.33 0.20 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1261 0.1259 0.1235 0.1258 0.1234 0.1206 3.66%
Adjusted Per Share Value based on latest NOSH - 179,375
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 11.21 7.22 3.65 16.27 11.80 7.57 3.33 124.45%
EPS 0.29 0.20 0.19 0.13 0.27 0.15 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.0975 0.0988 0.0962 0.102 0.0947 0.089 7.99%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.08 0.06 0.07 0.07 0.06 0.05 0.06 -
P/RPS 0.56 0.64 1.51 0.34 0.41 0.51 1.33 -43.79%
P/EPS 21.62 23.08 29.17 41.31 18.18 25.00 -66.67 -
EY 4.63 4.33 3.43 2.42 5.50 4.00 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.56 0.57 0.48 0.41 0.50 16.64%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 16/01/12 25/10/11 25/07/11 29/04/11 24/01/11 26/10/10 28/07/10 -
Price 0.14 0.07 0.055 0.075 0.07 0.08 0.05 -
P/RPS 0.98 0.75 1.18 0.36 0.48 0.81 1.11 -7.96%
P/EPS 37.84 26.92 22.92 44.26 21.21 40.00 -55.56 -
EY 2.64 3.71 4.36 2.26 4.71 2.50 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.56 0.44 0.61 0.56 0.65 0.41 92.96%

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