[ERDASAN] QoQ TTM Result on 30-Nov-2013 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 35.66%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 23,867 22,286 21,758 19,944 20,930 22,327 25,126 -3.35%
PBT 3,104 2,500 1,295 -4,858 -7,588 -10,605 -10,589 -
Tax -438 -312 -182 -127 -160 -232 -251 44.79%
NP 2,666 2,188 1,113 -4,985 -7,748 -10,837 -10,840 -
-
NP to SH 2,666 2,188 1,113 -4,985 -7,748 -10,837 -10,840 -
-
Tax Rate 14.11% 12.48% 14.05% - - - - -
Total Cost 21,201 20,098 20,645 24,929 28,678 33,164 35,966 -29.62%
-
Net Worth 34,431 35,242 21,311 11,660 14,049 13,554 13,452 86.79%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 34,431 35,242 21,311 11,660 14,049 13,554 13,452 86.79%
NOSH 383,846 398,666 245,238 172,500 210,000 198,750 191,624 58.70%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 11.17% 9.82% 5.12% -24.99% -37.02% -48.54% -43.14% -
ROE 7.74% 6.21% 5.22% -42.75% -55.15% -79.95% -80.58% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 6.22 5.59 8.87 11.56 9.97 11.23 13.11 -39.08%
EPS 0.69 0.55 0.45 -2.89 -3.69 -5.45 -5.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0884 0.0869 0.0676 0.0669 0.0682 0.0702 17.69%
Adjusted Per Share Value based on latest NOSH - 172,500
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 10.43 9.74 9.51 8.72 9.15 9.76 10.98 -3.35%
EPS 1.17 0.96 0.49 -2.18 -3.39 -4.74 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.154 0.0931 0.051 0.0614 0.0592 0.0588 86.79%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.10 0.075 0.09 0.125 0.105 0.125 0.085 -
P/RPS 1.61 1.34 1.01 1.08 1.05 1.11 0.65 82.76%
P/EPS 14.40 13.67 19.83 -4.33 -2.85 -2.29 -1.50 -
EY 6.95 7.32 5.04 -23.12 -35.14 -43.62 -66.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.85 1.04 1.85 1.57 1.83 1.21 -5.57%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 24/07/14 30/04/14 23/01/14 23/10/13 29/07/13 30/04/13 -
Price 0.095 0.085 0.075 0.085 0.30 0.105 0.095 -
P/RPS 1.53 1.52 0.85 0.74 3.01 0.93 0.72 65.06%
P/EPS 13.68 15.49 16.53 -2.94 -8.13 -1.93 -1.68 -
EY 7.31 6.46 6.05 -34.00 -12.30 -51.93 -59.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 0.86 1.26 4.48 1.54 1.35 -14.85%

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