[ERDASAN] QoQ TTM Result on 28-Feb-2014 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
28-Feb-2014 [#4]
Profit Trend
QoQ- 122.33%
YoY- 110.27%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 23,597 23,867 22,286 21,758 19,944 20,930 22,327 3.75%
PBT 2,939 3,104 2,500 1,295 -4,858 -7,588 -10,605 -
Tax -227 -438 -312 -182 -127 -160 -232 -1.44%
NP 2,712 2,666 2,188 1,113 -4,985 -7,748 -10,837 -
-
NP to SH 2,712 2,666 2,188 1,113 -4,985 -7,748 -10,837 -
-
Tax Rate 7.72% 14.11% 12.48% 14.05% - - - -
Total Cost 20,885 21,201 20,098 20,645 24,929 28,678 33,164 -26.50%
-
Net Worth 34,800 34,431 35,242 21,311 11,660 14,049 13,554 87.39%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 34,800 34,431 35,242 21,311 11,660 14,049 13,554 87.39%
NOSH 386,666 383,846 398,666 245,238 172,500 210,000 198,750 55.77%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 11.49% 11.17% 9.82% 5.12% -24.99% -37.02% -48.54% -
ROE 7.79% 7.74% 6.21% 5.22% -42.75% -55.15% -79.95% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 6.10 6.22 5.59 8.87 11.56 9.97 11.23 -33.40%
EPS 0.70 0.69 0.55 0.45 -2.89 -3.69 -5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0897 0.0884 0.0869 0.0676 0.0669 0.0682 20.29%
Adjusted Per Share Value based on latest NOSH - 245,238
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 10.31 10.43 9.74 9.51 8.72 9.15 9.76 3.71%
EPS 1.19 1.17 0.96 0.49 -2.18 -3.39 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1505 0.154 0.0931 0.051 0.0614 0.0592 87.48%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.09 0.10 0.075 0.09 0.125 0.105 0.125 -
P/RPS 1.47 1.61 1.34 1.01 1.08 1.05 1.11 20.57%
P/EPS 12.83 14.40 13.67 19.83 -4.33 -2.85 -2.29 -
EY 7.79 6.95 7.32 5.04 -23.12 -35.14 -43.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.11 0.85 1.04 1.85 1.57 1.83 -33.13%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 29/10/14 24/07/14 30/04/14 23/01/14 23/10/13 29/07/13 -
Price 0.095 0.095 0.085 0.075 0.085 0.30 0.105 -
P/RPS 1.56 1.53 1.52 0.85 0.74 3.01 0.93 41.13%
P/EPS 13.54 13.68 15.49 16.53 -2.94 -8.13 -1.93 -
EY 7.38 7.31 6.46 6.05 -34.00 -12.30 -51.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 0.96 0.86 1.26 4.48 1.54 -22.02%

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