[ERDASAN] QoQ Quarter Result on 31-May-2008 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- 100.11%
YoY- 100.18%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 6,600 7,188 10,171 7,289 4,887 7,269 8,819 -17.58%
PBT -1,176 -545 218 15 -4,660 28 -697 41.77%
Tax 23 -13 -15 -10 180 -22 -5 -
NP -1,153 -558 203 5 -4,480 6 -702 39.24%
-
NP to SH -1,120 -546 201 5 -4,439 2 -710 35.54%
-
Tax Rate - - 6.88% 66.67% - 78.57% - -
Total Cost 7,753 7,746 9,968 7,284 9,367 7,263 9,521 -12.80%
-
Net Worth 23,377 24,752 25,307 6,865 25,005 27,588 28,450 -12.28%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 23,377 24,752 25,307 6,865 25,005 27,588 28,450 -12.28%
NOSH 177,777 181,999 182,727 50,000 178,991 169,047 169,047 3.41%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -17.47% -7.76% 2.00% 0.07% -91.67% 0.08% -7.96% -
ROE -4.79% -2.21% 0.79% 0.07% -17.75% 0.01% -2.50% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 3.71 3.95 5.57 14.58 2.73 4.30 5.22 -20.37%
EPS -0.63 -0.30 0.11 0.01 -2.48 0.00 -0.42 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1315 0.136 0.1385 0.1373 0.1397 0.1632 0.1683 -15.18%
Adjusted Per Share Value based on latest NOSH - 50,000
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 2.88 3.14 4.45 3.19 2.14 3.18 3.85 -17.60%
EPS -0.49 -0.24 0.09 0.00 -1.94 0.00 -0.31 35.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1082 0.1106 0.03 0.1093 0.1206 0.1244 -12.29%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.04 0.08 0.09 0.12 0.10 0.13 0.11 -
P/RPS 1.08 2.03 1.62 0.82 3.66 3.02 2.11 -36.03%
P/EPS -6.35 -26.67 81.82 1,200.00 -4.03 10,988.10 -26.19 -61.15%
EY -15.75 -3.75 1.22 0.08 -24.80 0.01 -3.82 157.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.59 0.65 0.87 0.72 0.80 0.65 -40.30%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 19/01/09 29/10/08 28/07/08 29/04/08 29/01/08 26/10/07 -
Price 0.04 0.07 0.05 0.08 0.09 0.12 0.16 -
P/RPS 1.08 1.77 0.90 0.55 3.30 2.79 3.07 -50.19%
P/EPS -6.35 -23.33 45.45 800.00 -3.63 10,142.86 -38.10 -69.74%
EY -15.75 -4.29 2.20 0.13 -27.56 0.01 -2.63 230.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.51 0.36 0.58 0.64 0.74 0.95 -53.65%

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