[ERDASAN] QoQ Quarter Result on 28-Feb-2011 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -209.96%
YoY- -138.16%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 9,143 8,158 8,351 10,215 9,672 9,716 7,608 13.02%
PBT 340 127 529 518 367 553 -102 -
Tax -136 -98 -98 -805 -106 -50 -50 94.73%
NP 204 29 431 -287 261 503 -152 -
-
NP to SH 204 29 431 -287 261 503 -152 -
-
Tax Rate 40.00% 77.17% 18.53% 155.41% 28.88% 9.04% - -
Total Cost 8,939 8,129 7,920 10,502 9,411 9,213 7,760 9.87%
-
Net Worth 23,608 18,284 22,609 22,170 25,256 22,167 20,367 10.33%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 23,608 18,284 22,609 22,170 25,256 22,167 20,367 10.33%
NOSH 185,454 145,000 179,583 179,375 200,769 179,642 168,888 6.43%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.23% 0.36% 5.16% -2.81% 2.70% 5.18% -2.00% -
ROE 0.86% 0.16% 1.91% -1.29% 1.03% 2.27% -0.75% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 4.93 5.63 4.65 5.69 4.82 5.41 4.50 6.26%
EPS 0.11 0.02 0.24 -0.16 0.13 0.28 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1261 0.1259 0.1236 0.1258 0.1234 0.1206 3.66%
Adjusted Per Share Value based on latest NOSH - 179,375
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 4.00 3.57 3.65 4.46 4.23 4.25 3.33 12.98%
EPS 0.09 0.01 0.19 -0.13 0.11 0.22 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1032 0.0799 0.0988 0.0969 0.1104 0.0969 0.089 10.36%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.08 0.06 0.07 0.07 0.06 0.05 0.06 -
P/RPS 1.62 1.07 1.51 1.23 1.25 0.92 1.33 14.03%
P/EPS 72.73 300.00 29.17 -43.75 46.15 17.86 -66.67 -
EY 1.38 0.33 3.43 -2.29 2.17 5.60 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.56 0.57 0.48 0.41 0.50 16.64%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 16/01/12 25/10/11 25/07/11 29/04/11 24/01/11 26/10/10 28/07/10 -
Price 0.14 0.07 0.055 0.075 0.07 0.08 0.05 -
P/RPS 2.84 1.24 1.18 1.32 1.45 1.48 1.11 86.96%
P/EPS 127.27 350.00 22.92 -46.88 53.85 28.57 -55.56 -
EY 0.79 0.29 4.36 -2.13 1.86 3.50 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.56 0.44 0.61 0.56 0.65 0.41 92.96%

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