[ERDASAN] QoQ TTM Result on 30-Nov-2007 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 7.92%
YoY- -323.23%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 29,616 28,264 27,491 31,161 32,112 31,550 32,993 -6.91%
PBT -4,399 -5,314 -8,022 -4,104 -4,364 -2,725 293 -
Tax 133 143 144 69 -4 -109 -135 -
NP -4,266 -5,171 -7,878 -4,035 -4,368 -2,834 158 -
-
NP to SH -4,215 -5,126 -7,849 -4,094 -4,446 -2,926 57 -
-
Tax Rate - - - - - - 46.08% -
Total Cost 33,882 33,435 35,369 35,196 36,480 34,384 32,835 2.10%
-
Net Worth 25,307 6,865 25,005 0 28,450 28,715 35,636 -20.31%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 25,307 6,865 25,005 0 28,450 28,715 35,636 -20.31%
NOSH 182,727 50,000 178,991 169,047 169,047 168,024 170,999 4.50%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -14.40% -18.30% -28.66% -12.95% -13.60% -8.98% 0.48% -
ROE -16.65% -74.67% -31.39% 0.00% -15.63% -10.19% 0.16% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 16.21 56.53 15.36 18.43 19.00 18.78 19.29 -10.90%
EPS -2.31 -10.25 -4.39 -2.42 -2.63 -1.74 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1385 0.1373 0.1397 0.00 0.1683 0.1709 0.2084 -23.75%
Adjusted Per Share Value based on latest NOSH - 169,047
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 12.94 12.35 12.02 13.62 14.04 13.79 14.42 -6.93%
EPS -1.84 -2.24 -3.43 -1.79 -1.94 -1.28 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.03 0.1093 0.00 0.1244 0.1255 0.1558 -20.33%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.09 0.12 0.10 0.13 0.11 0.14 0.20 -
P/RPS 0.56 0.21 0.65 0.71 0.58 0.75 1.04 -33.68%
P/EPS -3.90 -1.17 -2.28 -5.37 -4.18 -8.04 600.00 -
EY -25.63 -85.43 -43.85 -18.63 -23.91 -12.44 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.87 0.72 0.00 0.65 0.82 0.96 -22.80%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 28/07/08 29/04/08 29/01/08 26/10/07 31/07/07 25/04/07 -
Price 0.05 0.08 0.09 0.12 0.16 0.14 0.19 -
P/RPS 0.31 0.14 0.59 0.65 0.84 0.75 0.98 -53.41%
P/EPS -2.17 -0.78 -2.05 -4.95 -6.08 -8.04 570.00 -
EY -46.13 -128.15 -48.72 -20.18 -16.44 -12.44 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.58 0.64 0.00 0.95 0.82 0.91 -45.95%

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