[ERDASAN] QoQ Quarter Result on 28-Feb-2013 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -70.78%
YoY- -962.12%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 5,621 5,256 5,793 3,274 6,607 6,653 8,592 -24.61%
PBT 170 71 -372 -4,727 -2,560 -2,946 -356 -
Tax -100 -50 -105 128 -133 -122 -124 -13.34%
NP 70 21 -477 -4,599 -2,693 -3,068 -480 -
-
NP to SH 70 21 -477 -4,599 -2,693 -3,068 -480 -
-
Tax Rate 58.82% 70.42% - - - - - -
Total Cost 5,551 5,235 6,270 7,873 9,300 9,721 9,072 -27.90%
-
Net Worth 11,660 14,049 13,554 13,452 181,777 195,810 21,653 -33.78%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 11,660 14,049 13,554 13,452 181,777 195,810 21,653 -33.78%
NOSH 172,500 210,000 198,750 191,624 1,923,571 1,804,705 177,777 -1.98%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 1.25% 0.40% -8.23% -140.47% -40.76% -46.11% -5.59% -
ROE 0.60% 0.15% -3.52% -34.19% -1.48% -1.57% -2.22% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 3.26 2.50 2.91 1.71 0.34 0.37 4.83 -23.03%
EPS 0.04 0.01 -0.24 -2.40 -0.14 -0.17 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0669 0.0682 0.0702 0.0945 0.1085 0.1218 -32.44%
Adjusted Per Share Value based on latest NOSH - 191,624
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 2.46 2.30 2.53 1.43 2.89 2.91 3.76 -24.61%
EPS 0.03 0.01 -0.21 -2.01 -1.18 -1.34 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0614 0.0592 0.0588 0.7945 0.8558 0.0946 -33.73%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.125 0.105 0.125 0.085 0.16 0.17 0.19 -
P/RPS 3.84 4.20 4.29 4.97 46.58 46.11 3.93 -1.53%
P/EPS 308.04 1,050.00 -52.08 -3.54 -114.29 -100.00 -70.37 -
EY 0.32 0.10 -1.92 -28.24 -0.88 -1.00 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.57 1.83 1.21 1.69 1.57 1.56 12.02%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 23/10/13 29/07/13 30/04/13 31/01/13 31/10/12 24/07/12 -
Price 0.085 0.30 0.105 0.095 0.11 0.17 0.17 -
P/RPS 2.61 11.99 3.60 5.56 32.03 46.11 3.52 -18.06%
P/EPS 209.46 3,000.00 -43.75 -3.96 -78.57 -100.00 -62.96 -
EY 0.48 0.03 -2.29 -25.26 -1.27 -1.00 -1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 4.48 1.54 1.35 1.16 1.57 1.40 -6.77%

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