[ERDASAN] QoQ TTM Result on 29-Feb-2012 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- -34.93%
YoY- -17.79%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 33,418 35,954 37,459 37,218 35,867 36,396 37,954 -8.11%
PBT -5,891 -2,991 82 967 1,514 1,541 1,967 -
Tax -783 -786 -762 -736 -1,137 -1,107 -1,059 -18.18%
NP -6,674 -3,777 -680 231 377 434 908 -
-
NP to SH -6,674 -3,777 -680 231 355 390 864 -
-
Tax Rate - - 929.27% 76.11% 75.10% 71.84% 53.84% -
Total Cost 40,092 39,731 38,139 36,987 35,490 35,962 37,046 5.39%
-
Net Worth 181,777 195,810 21,653 22,626 0 18,284 22,609 299.81%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 181,777 195,810 21,653 22,626 0 18,284 22,609 299.81%
NOSH 1,923,571 1,804,705 177,777 181,304 185,454 145,000 179,583 383.82%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -19.97% -10.51% -1.82% 0.62% 1.05% 1.19% 2.39% -
ROE -3.67% -1.93% -3.14% 1.02% 0.00% 2.13% 3.82% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 1.74 1.99 21.07 20.53 19.34 25.10 21.13 -80.98%
EPS -0.35 -0.21 -0.38 0.13 0.19 0.27 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0945 0.1085 0.1218 0.1248 0.00 0.1261 0.1259 -17.36%
Adjusted Per Share Value based on latest NOSH - 181,304
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 14.61 15.71 16.37 16.27 15.68 15.91 16.59 -8.10%
EPS -2.92 -1.65 -0.30 0.10 0.16 0.17 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7945 0.8558 0.0946 0.0989 0.00 0.0799 0.0988 299.86%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.16 0.17 0.19 0.19 0.08 0.06 0.07 -
P/RPS 9.21 8.53 0.90 0.93 0.41 0.24 0.33 814.52%
P/EPS -46.11 -81.23 -49.67 149.12 41.79 22.31 14.55 -
EY -2.17 -1.23 -2.01 0.67 2.39 4.48 6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.57 1.56 1.52 0.00 0.48 0.56 108.41%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 31/01/13 31/10/12 24/07/12 27/04/12 16/01/12 25/10/11 25/07/11 -
Price 0.11 0.17 0.17 0.23 0.14 0.07 0.055 -
P/RPS 6.33 8.53 0.81 1.12 0.72 0.28 0.26 735.14%
P/EPS -31.70 -81.23 -44.44 180.52 73.14 26.03 11.43 -
EY -3.15 -1.23 -2.25 0.55 1.37 3.84 8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.57 1.40 1.84 0.00 0.56 0.44 90.50%

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