[ERDASAN] QoQ Cumulative Quarter Result on 28-Feb-2014 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 387.08%
YoY- 110.25%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 18,508 13,158 6,321 21,757 16,669 11,049 5,793 116.76%
PBT 1,513 1,509 833 1,293 -132 -301 -372 -
Tax -300 -411 -235 -182 -255 -155 -105 101.22%
NP 1,213 1,098 598 1,111 -387 -456 -477 -
-
NP to SH 1,213 1,098 598 1,111 -387 -456 -477 -
-
Tax Rate 19.83% 27.24% 28.21% 14.08% - - - -
Total Cost 17,295 12,060 5,723 20,646 17,056 11,505 6,270 96.56%
-
Net Worth 35,216 35,175 35,242 18,296 11,374 13,263 13,554 88.88%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 35,216 35,175 35,242 18,296 11,374 13,263 13,554 88.88%
NOSH 391,290 392,142 398,666 210,545 168,260 198,260 198,750 57.01%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 6.55% 8.34% 9.46% 5.11% -2.32% -4.13% -8.23% -
ROE 3.44% 3.12% 1.70% 6.07% -3.40% -3.44% -3.52% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 4.73 3.36 1.59 10.33 9.91 5.57 2.91 38.20%
EPS 0.31 0.28 0.15 0.53 -0.20 -0.23 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0897 0.0884 0.0869 0.0676 0.0669 0.0682 20.29%
Adjusted Per Share Value based on latest NOSH - 245,238
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 8.09 5.75 2.76 9.51 7.29 4.83 2.53 116.89%
EPS 0.53 0.48 0.26 0.49 -0.17 -0.20 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.1537 0.154 0.08 0.0497 0.058 0.0592 88.95%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.09 0.10 0.075 0.09 0.125 0.105 0.125 -
P/RPS 1.90 2.98 4.73 0.87 1.26 1.88 4.29 -41.86%
P/EPS 29.03 35.71 50.00 17.06 -54.35 -45.65 -52.08 -
EY 3.44 2.80 2.00 5.86 -1.84 -2.19 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 0.85 1.04 1.85 1.57 1.83 -33.13%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 29/10/14 24/07/14 30/04/14 23/01/14 23/10/13 29/07/13 -
Price 0.095 0.095 0.085 0.075 0.085 0.30 0.105 -
P/RPS 2.01 2.83 5.36 0.73 0.86 5.38 3.60 -32.17%
P/EPS 30.65 33.93 56.67 14.21 -36.96 -130.43 -43.75 -
EY 3.26 2.95 1.76 7.04 -2.71 -0.77 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 0.96 0.86 1.26 4.48 1.54 -22.02%

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