[ERDASAN] QoQ TTM Result on 30-Nov-2012 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- -76.7%
YoY- -1980.0%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 20,930 22,327 25,126 33,418 35,954 37,459 37,218 -31.79%
PBT -7,588 -10,605 -10,589 -5,891 -2,991 82 967 -
Tax -160 -232 -251 -783 -786 -762 -736 -63.74%
NP -7,748 -10,837 -10,840 -6,674 -3,777 -680 231 -
-
NP to SH -7,748 -10,837 -10,840 -6,674 -3,777 -680 231 -
-
Tax Rate - - - - - 929.27% 76.11% -
Total Cost 28,678 33,164 35,966 40,092 39,731 38,139 36,987 -15.56%
-
Net Worth 14,049 13,554 13,452 181,777 195,810 21,653 22,626 -27.15%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 14,049 13,554 13,452 181,777 195,810 21,653 22,626 -27.15%
NOSH 210,000 198,750 191,624 1,923,571 1,804,705 177,777 181,304 10.26%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -37.02% -48.54% -43.14% -19.97% -10.51% -1.82% 0.62% -
ROE -55.15% -79.95% -80.58% -3.67% -1.93% -3.14% 1.02% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 9.97 11.23 13.11 1.74 1.99 21.07 20.53 -38.13%
EPS -3.69 -5.45 -5.66 -0.35 -0.21 -0.38 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0682 0.0702 0.0945 0.1085 0.1218 0.1248 -33.93%
Adjusted Per Share Value based on latest NOSH - 1,923,571
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 9.15 9.76 10.98 14.61 15.71 16.37 16.27 -31.79%
EPS -3.39 -4.74 -4.74 -2.92 -1.65 -0.30 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0592 0.0588 0.7945 0.8558 0.0946 0.0989 -27.16%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.105 0.125 0.085 0.16 0.17 0.19 0.19 -
P/RPS 1.05 1.11 0.65 9.21 8.53 0.90 0.93 8.40%
P/EPS -2.85 -2.29 -1.50 -46.11 -81.23 -49.67 149.12 -
EY -35.14 -43.62 -66.55 -2.17 -1.23 -2.01 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.83 1.21 1.69 1.57 1.56 1.52 2.17%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 23/10/13 29/07/13 30/04/13 31/01/13 31/10/12 24/07/12 27/04/12 -
Price 0.30 0.105 0.095 0.11 0.17 0.17 0.23 -
P/RPS 3.01 0.93 0.72 6.33 8.53 0.81 1.12 92.95%
P/EPS -8.13 -1.93 -1.68 -31.70 -81.23 -44.44 180.52 -
EY -12.30 -51.93 -59.55 -3.15 -1.23 -2.25 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 1.54 1.35 1.16 1.57 1.40 1.84 80.69%

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