[ERDASAN] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -31.71%
YoY- 39.11%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
Revenue 21,588 23,086 19,449 17,592 9,490 7,429 15,333 29.22%
PBT -7,428 -5,957 -2,016 -4,138 -3,172 -2,928 -9,252 -15.17%
Tax -29 -29 -6 2 8 -23 -23 18.97%
NP -7,457 -5,986 -2,022 -4,136 -3,164 -2,951 -9,275 -15.08%
-
NP to SH -7,133 -5,627 -1,752 -3,817 -2,898 -2,676 -8,945 -15.60%
-
Tax Rate - - - - - - - -
Total Cost 29,045 29,072 21,471 21,728 12,654 10,380 24,608 13.22%
-
Net Worth 72,481 73,873 263,837 183,656 83,326 72,877 61,321 13.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
Net Worth 72,481 73,873 263,837 183,656 83,326 72,877 61,321 13.35%
NOSH 421,894 421,894 421,894 412,844 1,220,000 1,025,000 866,121 -41.67%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
NP Margin -34.54% -25.93% -10.40% -23.51% -33.34% -39.72% -60.49% -
ROE -9.84% -7.62% -0.66% -2.08% -3.48% -3.67% -14.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
RPS 5.12 5.47 1.39 1.79 0.78 0.72 1.77 121.68%
EPS -1.69 -1.33 -0.12 -0.39 -0.24 -0.26 -1.03 44.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.1751 0.1879 0.1866 0.0683 0.0711 0.0708 94.33%
Adjusted Per Share Value based on latest NOSH - 412,844
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
RPS 9.44 10.09 8.50 7.69 4.15 3.25 6.70 29.29%
EPS -3.12 -2.46 -0.77 -1.67 -1.27 -1.17 -3.91 -15.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.3229 1.1532 0.8027 0.3642 0.3185 0.268 13.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 28/02/17 -
Price 0.065 0.08 0.105 0.125 0.04 0.05 0.04 -
P/RPS 1.27 1.46 7.58 6.99 5.14 6.90 2.26 -35.07%
P/EPS -3.84 -6.00 -84.15 -32.23 -16.84 -19.15 -3.87 -0.58%
EY -26.01 -16.67 -1.19 -3.10 -5.94 -5.22 -25.82 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.56 0.67 0.59 0.70 0.56 -25.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 CAGR
Date 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 30/05/17 28/04/17 -
Price 0.06 0.065 0.095 0.105 0.04 0.05 0.045 -
P/RPS 1.17 1.19 6.86 5.87 5.14 6.90 2.54 -44.06%
P/EPS -3.55 -4.87 -76.14 -27.07 -16.84 -19.15 -4.36 -14.27%
EY -28.18 -20.52 -1.31 -3.69 -5.94 -5.22 -22.95 16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.51 0.56 0.59 0.70 0.64 -36.38%

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