[ERDASAN] QoQ TTM Result on 30-Nov-2010 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
24-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 21.12%
YoY- 137.06%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 36,396 37,954 37,211 38,254 35,339 30,660 27,627 20.11%
PBT 1,541 1,967 1,336 1,733 1,376 -404 -1,621 -
Tax -1,107 -1,059 -1,011 -362 -261 -218 -176 239.60%
NP 434 908 325 1,371 1,115 -622 -1,797 -
-
NP to SH 390 864 281 1,342 1,108 -629 -1,749 -
-
Tax Rate 71.84% 53.84% 75.67% 20.89% 18.97% - - -
Total Cost 35,962 37,046 36,886 36,883 34,224 31,282 29,424 14.27%
-
Net Worth 18,284 22,609 22,170 25,256 22,167 20,367 2,179,009 -95.83%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 18,284 22,609 22,170 25,256 22,167 20,367 2,179,009 -95.83%
NOSH 145,000 179,583 179,375 200,769 179,642 168,888 179,047 -13.08%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 1.19% 2.39% 0.87% 3.58% 3.16% -2.03% -6.50% -
ROE 2.13% 3.82% 1.27% 5.31% 5.00% -3.09% -0.08% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 25.10 21.13 20.74 19.05 19.67 18.15 15.43 38.19%
EPS 0.27 0.48 0.16 0.67 0.62 -0.37 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1261 0.1259 0.1236 0.1258 0.1234 0.1206 12.17 -95.20%
Adjusted Per Share Value based on latest NOSH - 200,769
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 15.91 16.59 16.26 16.72 15.45 13.40 12.08 20.09%
EPS 0.17 0.38 0.12 0.59 0.48 -0.27 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0988 0.0969 0.1104 0.0969 0.089 9.5239 -95.83%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.06 0.07 0.07 0.06 0.05 0.06 0.06 -
P/RPS 0.24 0.33 0.34 0.31 0.25 0.33 0.39 -27.58%
P/EPS 22.31 14.55 44.68 8.98 8.11 -16.11 -6.14 -
EY 4.48 6.87 2.24 11.14 12.34 -6.21 -16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.57 0.48 0.41 0.50 0.00 -
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 25/07/11 29/04/11 24/01/11 26/10/10 28/07/10 28/04/10 -
Price 0.07 0.055 0.075 0.07 0.08 0.05 0.05 -
P/RPS 0.28 0.26 0.36 0.37 0.41 0.28 0.32 -8.49%
P/EPS 26.03 11.43 47.88 10.47 12.97 -13.43 -5.12 -
EY 3.84 8.75 2.09 9.55 7.71 -7.45 -19.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.61 0.56 0.65 0.41 0.00 -

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