[ERDASAN] QoQ Cumulative Quarter Result on 31-Aug-2006 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 276.21%
YoY- 25.98%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 6,516 32,684 24,436 16,216 7,959 26,125 14,962 -42.57%
PBT -2,693 -3,870 1,035 1,267 325 3,805 2,800 -
Tax -9 684 -240 -145 -35 -641 -616 -94.03%
NP -2,702 -3,186 795 1,122 290 3,164 2,184 -
-
NP to SH -2,722 -3,289 741 1,091 290 3,087 2,184 -
-
Tax Rate - - 23.19% 11.44% 10.77% 16.85% 22.00% -
Total Cost 9,218 35,870 23,641 15,094 7,669 22,961 12,778 -19.58%
-
Net Worth 28,715 35,796 35,904 36,120 35,823 34,826 33,576 -9.90%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 28,715 35,796 35,904 36,120 35,823 34,826 33,576 -9.90%
NOSH 168,024 190,000 168,409 167,846 170,588 167,193 166,717 0.52%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin -41.47% -9.75% 3.25% 6.92% 3.64% 12.11% 14.60% -
ROE -9.48% -9.19% 2.06% 3.02% 0.81% 8.86% 6.50% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 3.88 17.20 14.51 9.66 4.67 15.63 8.97 -42.83%
EPS -1.62 -1.96 0.44 0.65 0.17 1.84 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1884 0.2132 0.2152 0.21 0.2083 0.2014 -10.37%
Adjusted Per Share Value based on latest NOSH - 168,750
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 2.85 14.29 10.68 7.09 3.48 11.42 6.54 -42.54%
EPS -1.19 -1.44 0.32 0.48 0.13 1.35 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1565 0.1569 0.1579 0.1566 0.1522 0.1468 -9.93%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.14 0.20 0.21 0.22 0.30 0.29 0.19 -
P/RPS 3.61 1.16 1.45 2.28 6.43 1.86 2.12 42.64%
P/EPS -8.64 -11.55 47.73 33.85 176.47 15.71 14.50 -
EY -11.57 -8.66 2.10 2.95 0.57 6.37 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.06 0.98 1.02 1.43 1.39 0.94 -8.71%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/07/07 25/04/07 24/01/07 20/10/06 27/07/06 25/04/06 25/01/06 -
Price 0.14 0.19 0.22 0.35 0.30 0.33 0.28 -
P/RPS 3.61 1.10 1.52 3.62 6.43 2.11 3.12 10.22%
P/EPS -8.64 -10.98 50.00 53.85 176.47 17.87 21.37 -
EY -11.57 -9.11 2.00 1.86 0.57 5.60 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.03 1.63 1.43 1.58 1.39 -29.68%

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