[ERDASAN] QoQ TTM Result on 30-Nov-2008 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -13.0%
YoY- -16.34%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 23,400 28,534 31,248 29,535 29,616 28,264 27,491 -10.15%
PBT -4,267 -2,822 -1,488 -4,972 -4,399 -5,314 -8,022 -34.27%
Tax -5 -13 -15 142 133 143 144 -
NP -4,272 -2,835 -1,503 -4,830 -4,266 -5,171 -7,878 -33.42%
-
NP to SH -4,172 -2,737 -1,444 -4,763 -4,215 -5,126 -7,849 -34.30%
-
Tax Rate - - - - - - - -
Total Cost 27,672 31,369 32,751 34,365 33,882 33,435 35,369 -15.05%
-
Net Worth 21,325 22,251 23,377 24,752 25,307 6,865 25,005 -10.04%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 21,325 22,251 23,377 24,752 25,307 6,865 25,005 -10.04%
NOSH 181,343 179,154 177,777 181,999 182,727 50,000 178,991 0.87%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -18.26% -9.94% -4.81% -16.35% -14.40% -18.30% -28.66% -
ROE -19.56% -12.30% -6.18% -19.24% -16.65% -74.67% -31.39% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 12.90 15.93 17.58 16.23 16.21 56.53 15.36 -10.95%
EPS -2.30 -1.53 -0.81 -2.62 -2.31 -10.25 -4.39 -34.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1176 0.1242 0.1315 0.136 0.1385 0.1373 0.1397 -10.81%
Adjusted Per Share Value based on latest NOSH - 181,999
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 10.23 12.47 13.66 12.91 12.94 12.35 12.02 -10.16%
EPS -1.82 -1.20 -0.63 -2.08 -1.84 -2.24 -3.43 -34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0932 0.0973 0.1022 0.1082 0.1106 0.03 0.1093 -10.05%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.06 0.05 0.04 0.08 0.09 0.12 0.10 -
P/RPS 0.46 0.31 0.23 0.49 0.56 0.21 0.65 -20.53%
P/EPS -2.61 -3.27 -4.92 -3.06 -3.90 -1.17 -2.28 9.40%
EY -38.34 -30.55 -20.31 -32.71 -25.63 -85.43 -43.85 -8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.30 0.59 0.65 0.87 0.72 -20.48%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 26/10/09 30/07/09 29/04/09 19/01/09 29/10/08 28/07/08 29/04/08 -
Price 0.06 0.06 0.04 0.07 0.05 0.08 0.09 -
P/RPS 0.46 0.38 0.23 0.43 0.31 0.14 0.59 -15.25%
P/EPS -2.61 -3.93 -4.92 -2.67 -2.17 -0.78 -2.05 17.41%
EY -38.34 -25.46 -20.31 -37.39 -46.13 -128.15 -48.72 -14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.30 0.51 0.36 0.58 0.64 -14.01%

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