[ERDASAN] QoQ Cumulative Quarter Result on 30-Nov-2011 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- 44.35%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 15,245 8,592 37,216 25,651 16,509 8,351 37,215 -44.69%
PBT -3,303 -356 966 996 656 529 1,254 -
Tax -246 -124 -736 -332 -196 -98 -930 -58.62%
NP -3,549 -480 230 664 460 431 324 -
-
NP to SH -3,549 -480 230 664 460 431 302 -
-
Tax Rate - - 76.19% 33.33% 29.88% 18.53% 74.16% -
Total Cost 18,794 9,072 36,986 24,987 16,049 7,920 36,891 -36.08%
-
Net Worth 202,666 21,653 21,911 22,845 22,310 22,609 22,012 336.34%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 202,666 21,653 21,911 22,845 22,310 22,609 22,012 336.34%
NOSH 1,867,894 177,777 175,714 179,459 176,923 179,583 178,235 375.49%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -23.28% -5.59% 0.62% 2.59% 2.79% 5.16% 0.87% -
ROE -1.75% -2.22% 1.05% 2.91% 2.06% 1.91% 1.37% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 0.82 4.83 21.18 14.29 9.33 4.65 20.88 -88.33%
EPS -0.19 -0.27 0.13 0.37 0.26 0.24 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1218 0.1247 0.1273 0.1261 0.1259 0.1235 -8.23%
Adjusted Per Share Value based on latest NOSH - 185,454
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 6.66 3.76 16.27 11.21 7.22 3.65 16.27 -44.72%
EPS -1.55 -0.21 0.10 0.29 0.20 0.19 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8858 0.0946 0.0958 0.0999 0.0975 0.0988 0.0962 336.36%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.17 0.19 0.19 0.08 0.06 0.07 0.07 -
P/RPS 20.83 3.93 0.90 0.56 0.64 1.51 0.34 1434.82%
P/EPS -89.47 -70.37 145.16 21.62 23.08 29.17 41.31 -
EY -1.12 -1.42 0.69 4.63 4.33 3.43 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.56 1.52 0.63 0.48 0.56 0.57 95.89%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 24/07/12 27/04/12 16/01/12 25/10/11 25/07/11 29/04/11 -
Price 0.17 0.17 0.23 0.14 0.07 0.055 0.075 -
P/RPS 20.83 3.52 1.09 0.98 0.75 1.18 0.36 1377.69%
P/EPS -89.47 -62.96 175.71 37.84 26.92 22.92 44.26 -
EY -1.12 -1.59 0.57 2.64 3.71 4.36 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.40 1.84 1.10 0.56 0.44 0.61 87.27%

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