[ERDASAN] QoQ Cumulative Quarter Result on 31-May-2013 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 95.6%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 21,757 16,669 11,049 5,793 25,126 21,852 15,245 26.84%
PBT 1,293 -132 -301 -372 -10,590 -5,863 -3,303 -
Tax -182 -255 -155 -105 -251 -379 -246 -18.24%
NP 1,111 -387 -456 -477 -10,841 -6,242 -3,549 -
-
NP to SH 1,111 -387 -456 -477 -10,841 -6,242 -3,549 -
-
Tax Rate 14.08% - - - - - - -
Total Cost 20,646 17,056 11,505 6,270 35,967 28,094 18,794 6.48%
-
Net Worth 18,296 11,374 13,263 13,554 13,076 173,490 202,666 -79.96%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 18,296 11,374 13,263 13,554 13,076 173,490 202,666 -79.96%
NOSH 210,545 168,260 198,260 198,750 186,271 1,835,882 1,867,894 -76.75%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 5.11% -2.32% -4.13% -8.23% -43.15% -28.56% -23.28% -
ROE 6.07% -3.40% -3.44% -3.52% -82.91% -3.60% -1.75% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 10.33 9.91 5.57 2.91 13.49 1.19 0.82 443.92%
EPS 0.53 -0.20 -0.23 -0.24 -5.82 -0.34 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.0676 0.0669 0.0682 0.0702 0.0945 0.1085 -13.79%
Adjusted Per Share Value based on latest NOSH - 198,750
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 9.51 7.29 4.83 2.53 10.98 9.55 6.66 26.88%
EPS 0.49 -0.17 -0.20 -0.21 -4.74 -2.73 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0497 0.058 0.0592 0.0572 0.7583 0.8858 -79.95%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.09 0.125 0.105 0.125 0.085 0.16 0.17 -
P/RPS 0.87 1.26 1.88 4.29 0.63 13.44 20.83 -88.03%
P/EPS 17.06 -54.35 -45.65 -52.08 -1.46 -47.06 -89.47 -
EY 5.86 -1.84 -2.19 -1.92 -68.47 -2.13 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.85 1.57 1.83 1.21 1.69 1.57 -24.06%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 23/01/14 23/10/13 29/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.075 0.085 0.30 0.105 0.095 0.11 0.17 -
P/RPS 0.73 0.86 5.38 3.60 0.70 9.24 20.83 -89.35%
P/EPS 14.21 -36.96 -130.43 -43.75 -1.63 -32.35 -89.47 -
EY 7.04 -2.71 -0.77 -2.29 -61.26 -3.09 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.26 4.48 1.54 1.35 1.16 1.57 -33.12%

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