[ERDASAN] QoQ Cumulative Quarter Result on 31-May-2015 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-May-2015 [#1]
Profit Trend
QoQ- -174.89%
YoY- -189.3%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
Revenue 17,394 13,977 8,786 4,371 23,398 23,398 18,508 -4.84%
PBT -2,624 -1,678 -1,335 -520 410 418 1,513 -
Tax 126 -14 -38 0 301 301 -300 -
NP -2,498 -1,692 -1,373 -520 711 719 1,213 -
-
NP to SH -2,453 -1,734 -1,400 -534 713 719 1,213 -
-
Tax Rate - - - - -73.41% -72.01% 19.83% -
Total Cost 19,892 15,669 10,159 4,891 22,687 22,679 17,295 11.84%
-
Net Worth 39,609 41,615 44,479 3,963,042 0 42,061 35,216 9.86%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
Net Worth 39,609 41,615 44,479 3,963,042 0 42,061 35,216 9.86%
NOSH 402,131 376,956 400,000 381,428 396,111 399,444 391,290 2.21%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
NP Margin -14.36% -12.11% -15.63% -11.90% 3.04% 3.07% 6.55% -
ROE -6.19% -4.17% -3.15% -0.01% 0.00% 1.71% 3.44% -
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
RPS 4.33 3.71 2.20 1.15 5.91 5.86 4.73 -6.82%
EPS -0.61 -0.46 -0.35 -0.14 0.18 0.18 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0985 0.1104 0.1112 10.39 0.00 0.1053 0.09 7.49%
Adjusted Per Share Value based on latest NOSH - 381,428
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
RPS 7.60 6.11 3.84 1.91 10.23 10.23 8.09 -4.87%
EPS -1.07 -0.76 -0.61 -0.23 0.31 0.31 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.1819 0.1944 17.3215 0.00 0.1838 0.1539 9.86%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 27/02/15 28/11/14 -
Price 0.07 0.085 0.08 0.095 0.09 0.09 0.09 -
P/RPS 1.62 2.29 3.64 8.29 1.52 1.54 1.90 -11.98%
P/EPS -11.48 -18.48 -22.86 -67.86 50.00 50.00 29.03 -
EY -8.71 -5.41 -4.38 -1.47 2.00 2.00 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.72 0.01 0.00 0.85 1.00 -23.97%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 01/03/15 28/02/15 30/11/14 CAGR
Date 28/04/16 29/01/16 29/10/15 23/07/15 - 30/04/15 30/01/15 -
Price 0.065 0.065 0.08 0.095 0.00 0.125 0.095 -
P/RPS 1.50 1.75 3.64 8.29 0.00 2.13 2.01 -20.88%
P/EPS -10.66 -14.13 -22.86 -67.86 0.00 69.44 30.65 -
EY -9.38 -7.08 -4.38 -1.47 0.00 1.44 3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.72 0.01 0.00 1.19 1.06 -31.56%

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