[ERDASAN] QoQ Cumulative Quarter Result on 29-Feb-2012 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- -65.36%
YoY- -23.84%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 21,852 15,245 8,592 37,216 25,651 16,509 8,351 89.55%
PBT -5,863 -3,303 -356 966 996 656 529 -
Tax -379 -246 -124 -736 -332 -196 -98 145.77%
NP -6,242 -3,549 -480 230 664 460 431 -
-
NP to SH -6,242 -3,549 -480 230 664 460 431 -
-
Tax Rate - - - 76.19% 33.33% 29.88% 18.53% -
Total Cost 28,094 18,794 9,072 36,986 24,987 16,049 7,920 132.05%
-
Net Worth 173,490 202,666 21,653 21,911 22,845 22,310 22,609 287.59%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 173,490 202,666 21,653 21,911 22,845 22,310 22,609 287.59%
NOSH 1,835,882 1,867,894 177,777 175,714 179,459 176,923 179,583 369.04%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -28.56% -23.28% -5.59% 0.62% 2.59% 2.79% 5.16% -
ROE -3.60% -1.75% -2.22% 1.05% 2.91% 2.06% 1.91% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 1.19 0.82 4.83 21.18 14.29 9.33 4.65 -59.59%
EPS -0.34 -0.19 -0.27 0.13 0.37 0.26 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0945 0.1085 0.1218 0.1247 0.1273 0.1261 0.1259 -17.36%
Adjusted Per Share Value based on latest NOSH - 181,304
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 9.55 6.66 3.76 16.27 11.21 7.22 3.65 89.54%
EPS -2.73 -1.55 -0.21 0.10 0.29 0.20 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7583 0.8858 0.0946 0.0958 0.0999 0.0975 0.0988 287.65%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.19 0.19 0.08 0.06 0.07 -
P/RPS 13.44 20.83 3.93 0.90 0.56 0.64 1.51 327.77%
P/EPS -47.06 -89.47 -70.37 145.16 21.62 23.08 29.17 -
EY -2.13 -1.12 -1.42 0.69 4.63 4.33 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.57 1.56 1.52 0.63 0.48 0.56 108.41%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 24/07/12 27/04/12 16/01/12 25/10/11 25/07/11 -
Price 0.11 0.17 0.17 0.23 0.14 0.07 0.055 -
P/RPS 9.24 20.83 3.52 1.09 0.98 0.75 1.18 292.85%
P/EPS -32.35 -89.47 -62.96 175.71 37.84 26.92 22.92 -
EY -3.09 -1.12 -1.59 0.57 2.64 3.71 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.57 1.40 1.84 1.10 0.56 0.44 90.50%

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