[ERDASAN] QoQ TTM Result on 30-Nov-2014 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ- 1.73%
YoY- 154.4%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 19,502 21,968 23,399 23,597 23,867 22,286 21,758 -8.37%
PBT -2,705 -1,510 418 2,939 3,104 2,500 1,295 -
Tax 1,313 1,137 301 -227 -438 -312 -182 -
NP -1,392 -373 719 2,712 2,666 2,188 1,113 -
-
NP to SH -1,406 -373 719 2,712 2,666 2,188 1,113 -
-
Tax Rate - - -72.01% 7.72% 14.11% 12.48% 14.05% -
Total Cost 20,894 22,341 22,680 20,885 21,201 20,098 20,645 0.96%
-
Net Worth 3,963,042 0 40,014 34,800 34,431 35,242 21,311 6394.71%
Dividend
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 3,963,042 0 40,014 34,800 34,431 35,242 21,311 6394.71%
NOSH 381,428 380,000 380,000 386,666 383,846 398,666 245,238 42.30%
Ratio Analysis
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin -7.14% -1.70% 3.07% 11.49% 11.17% 9.82% 5.12% -
ROE -0.04% 0.00% 1.80% 7.79% 7.74% 6.21% 5.22% -
Per Share
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 5.11 5.78 6.16 6.10 6.22 5.59 8.87 -35.62%
EPS -0.37 -0.10 0.19 0.70 0.69 0.55 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.39 0.00 0.1053 0.09 0.0897 0.0884 0.0869 4464.03%
Adjusted Per Share Value based on latest NOSH - 386,666
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 8.52 9.60 10.23 10.31 10.43 9.74 9.51 -8.40%
EPS -0.61 -0.16 0.31 1.19 1.17 0.96 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 17.3215 0.00 0.1749 0.1521 0.1505 0.154 0.0931 6397.23%
Price Multiplier on Financial Quarter End Date
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 29/05/15 27/02/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.095 0.09 0.09 0.09 0.10 0.075 0.09 -
P/RPS 1.86 1.56 1.46 1.47 1.61 1.34 1.01 62.85%
P/EPS -25.77 -91.69 47.57 12.83 14.40 13.67 19.83 -
EY -3.88 -1.09 2.10 7.79 6.95 7.32 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.85 1.00 1.11 0.85 1.04 -97.55%
Price Multiplier on Announcement Date
31/05/15 01/03/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date - - 30/04/15 30/01/15 29/10/14 24/07/14 30/04/14 -
Price 0.00 0.00 0.125 0.095 0.095 0.085 0.075 -
P/RPS 0.00 0.00 2.03 1.56 1.53 1.52 0.85 -
P/EPS 0.00 0.00 66.06 13.54 13.68 15.49 16.53 -
EY 0.00 0.00 1.51 7.38 7.31 6.46 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.19 1.06 1.06 0.96 0.86 -

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