[ERDASAN] QoQ Quarter Result on 31-May-2012 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -10.85%
YoY- -211.37%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 3,274 6,607 6,653 8,592 11,566 9,143 8,158 -45.62%
PBT -4,727 -2,560 -2,946 -356 -29 340 127 -
Tax 128 -133 -122 -124 -404 -136 -98 -
NP -4,599 -2,693 -3,068 -480 -433 204 29 -
-
NP to SH -4,599 -2,693 -3,068 -480 -433 204 29 -
-
Tax Rate - - - - - 40.00% 77.17% -
Total Cost 7,873 9,300 9,721 9,072 11,999 8,939 8,129 -2.11%
-
Net Worth 13,452 181,777 195,810 21,653 22,626 23,608 18,284 -18.51%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 13,452 181,777 195,810 21,653 22,626 23,608 18,284 -18.51%
NOSH 191,624 1,923,571 1,804,705 177,777 181,304 185,454 145,000 20.44%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -140.47% -40.76% -46.11% -5.59% -3.74% 2.23% 0.36% -
ROE -34.19% -1.48% -1.57% -2.22% -1.91% 0.86% 0.16% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 1.71 0.34 0.37 4.83 6.38 4.93 5.63 -54.84%
EPS -2.40 -0.14 -0.17 -0.27 -0.24 0.11 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0945 0.1085 0.1218 0.1248 0.1273 0.1261 -32.35%
Adjusted Per Share Value based on latest NOSH - 177,777
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 1.43 2.89 2.91 3.76 5.06 4.00 3.57 -45.69%
EPS -2.01 -1.18 -1.34 -0.21 -0.19 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.7945 0.8558 0.0946 0.0989 0.1032 0.0799 -18.50%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.085 0.16 0.17 0.19 0.19 0.08 0.06 -
P/RPS 4.97 46.58 46.11 3.93 2.98 1.62 1.07 178.64%
P/EPS -3.54 -114.29 -100.00 -70.37 -79.56 72.73 300.00 -
EY -28.24 -0.88 -1.00 -1.42 -1.26 1.38 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.69 1.57 1.56 1.52 0.63 0.48 85.32%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 31/01/13 31/10/12 24/07/12 27/04/12 16/01/12 25/10/11 -
Price 0.095 0.11 0.17 0.17 0.23 0.14 0.07 -
P/RPS 5.56 32.03 46.11 3.52 3.61 2.84 1.24 172.16%
P/EPS -3.96 -78.57 -100.00 -62.96 -96.30 127.27 350.00 -
EY -25.26 -1.27 -1.00 -1.59 -1.04 0.79 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.57 1.40 1.84 1.10 0.56 79.88%

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