[ERDASAN] QoQ Cumulative Quarter Result on 31-May-2011 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 42.72%
YoY- 383.55%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 37,216 25,651 16,509 8,351 37,215 26,996 17,324 66.56%
PBT 966 996 656 529 1,254 818 451 66.23%
Tax -736 -332 -196 -98 -930 -206 -100 278.83%
NP 230 664 460 431 324 612 351 -24.57%
-
NP to SH 230 664 460 431 302 612 351 -24.57%
-
Tax Rate 76.19% 33.33% 29.88% 18.53% 74.16% 25.18% 22.17% -
Total Cost 36,986 24,987 16,049 7,920 36,891 26,384 16,973 68.16%
-
Net Worth 21,911 22,845 22,310 22,609 22,012 23,330 21,656 0.78%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 21,911 22,845 22,310 22,609 22,012 23,330 21,656 0.78%
NOSH 175,714 179,459 176,923 179,583 178,235 185,454 175,499 0.08%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 0.62% 2.59% 2.79% 5.16% 0.87% 2.27% 2.03% -
ROE 1.05% 2.91% 2.06% 1.91% 1.37% 2.62% 1.62% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 21.18 14.29 9.33 4.65 20.88 14.56 9.87 66.44%
EPS 0.13 0.37 0.26 0.24 0.17 0.33 0.20 -24.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1273 0.1261 0.1259 0.1235 0.1258 0.1234 0.70%
Adjusted Per Share Value based on latest NOSH - 179,583
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 16.27 11.21 7.22 3.65 16.27 11.80 7.57 66.62%
EPS 0.10 0.29 0.20 0.19 0.13 0.27 0.15 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0999 0.0975 0.0988 0.0962 0.102 0.0947 0.77%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.19 0.08 0.06 0.07 0.07 0.06 0.05 -
P/RPS 0.90 0.56 0.64 1.51 0.34 0.41 0.51 46.08%
P/EPS 145.16 21.62 23.08 29.17 41.31 18.18 25.00 223.39%
EY 0.69 4.63 4.33 3.43 2.42 5.50 4.00 -69.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.63 0.48 0.56 0.57 0.48 0.41 139.72%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 16/01/12 25/10/11 25/07/11 29/04/11 24/01/11 26/10/10 -
Price 0.23 0.14 0.07 0.055 0.075 0.07 0.08 -
P/RPS 1.09 0.98 0.75 1.18 0.36 0.48 0.81 21.91%
P/EPS 175.71 37.84 26.92 22.92 44.26 21.21 40.00 168.46%
EY 0.57 2.64 3.71 4.36 2.26 4.71 2.50 -62.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.10 0.56 0.44 0.61 0.56 0.65 100.23%

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