[ERDASAN] QoQ Quarter Result on 31-Aug-2010 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 430.92%
YoY- 141.4%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 8,351 10,215 9,672 9,716 7,608 11,258 6,757 15.18%
PBT 529 518 367 553 -102 915 10 1312.60%
Tax -98 -805 -106 -50 -50 -156 -5 628.26%
NP 431 -287 261 503 -152 759 5 1856.67%
-
NP to SH 431 -287 261 503 -152 752 9 1221.84%
-
Tax Rate 18.53% 155.41% 28.88% 9.04% - 17.05% 50.00% -
Total Cost 7,920 10,502 9,411 9,213 7,760 10,499 6,752 11.23%
-
Net Worth 22,609 22,170 25,256 22,167 20,367 2,179,009 10,566 66.13%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 22,609 22,170 25,256 22,167 20,367 2,179,009 10,566 66.13%
NOSH 179,583 179,375 200,769 179,642 168,888 179,047 90,000 58.56%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 5.16% -2.81% 2.70% 5.18% -2.00% 6.74% 0.07% -
ROE 1.91% -1.29% 1.03% 2.27% -0.75% 0.03% 0.09% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 4.65 5.69 4.82 5.41 4.50 6.29 7.51 -27.37%
EPS 0.24 -0.16 0.13 0.28 -0.09 0.42 0.01 733.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1236 0.1258 0.1234 0.1206 12.17 0.1174 4.77%
Adjusted Per Share Value based on latest NOSH - 179,642
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 3.65 4.46 4.23 4.25 3.33 4.92 2.95 15.26%
EPS 0.19 -0.13 0.11 0.22 -0.07 0.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0988 0.0969 0.1104 0.0969 0.089 9.5239 0.0462 66.06%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.07 0.07 0.06 0.05 0.06 0.06 0.06 -
P/RPS 1.51 1.23 1.25 0.92 1.33 0.95 0.80 52.78%
P/EPS 29.17 -43.75 46.15 17.86 -66.67 14.29 600.00 -86.70%
EY 3.43 -2.29 2.17 5.60 -1.50 7.00 0.17 642.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.48 0.41 0.50 0.00 0.51 6.43%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 25/07/11 29/04/11 24/01/11 26/10/10 28/07/10 28/04/10 26/01/10 -
Price 0.055 0.075 0.07 0.08 0.05 0.05 0.06 -
P/RPS 1.18 1.32 1.45 1.48 1.11 0.80 0.80 29.60%
P/EPS 22.92 -46.88 53.85 28.57 -55.56 11.90 600.00 -88.68%
EY 4.36 -2.13 1.86 3.50 -1.80 8.40 0.17 771.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.61 0.56 0.65 0.41 0.00 0.51 -9.38%

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