[ERDASAN] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 1.43%
YoY- -14.98%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 67,946 78,133 78,099 67,274 54,175 30,928 23,121 105.57%
PBT -141,906 -128,154 -11,653 -16,914 -17,158 -20,606 -31,293 174.72%
Tax -28 -22 68 77 77 77 0 -
NP -141,934 -128,176 -11,585 -16,837 -17,081 -20,529 -31,293 174.76%
-
NP to SH -141,934 -128,176 -11,585 -16,837 -17,081 -20,529 -31,293 174.76%
-
Tax Rate - - - - - - - -
Total Cost 209,880 206,309 89,684 84,111 71,256 51,457 54,414 146.55%
-
Net Worth 320,677 312,328 422,159 386,917 374,325 369,517 288,748 7.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 320,677 312,328 422,159 386,917 374,325 369,517 288,748 7.26%
NOSH 6,000,621 5,905,209 5,283,125 4,823,129 4,289,101 4,229,101 4,155,651 27.83%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -208.89% -164.05% -14.83% -25.03% -31.53% -66.38% -135.34% -
ROE -44.26% -41.04% -2.74% -4.35% -4.56% -5.56% -10.84% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.14 1.41 1.50 1.48 1.27 0.73 0.70 38.54%
EPS -2.37 -2.31 -0.22 -0.37 -0.40 -0.49 -0.95 84.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0564 0.0813 0.0852 0.0878 0.0874 0.0874 -27.88%
Adjusted Per Share Value based on latest NOSH - 4,823,129
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.70 34.15 34.14 29.40 23.68 13.52 10.11 105.52%
EPS -62.04 -56.02 -5.06 -7.36 -7.47 -8.97 -13.68 174.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4016 1.3651 1.8452 1.6911 1.6361 1.6151 1.2621 7.25%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.015 0.02 0.03 0.06 0.065 0.095 0.185 -
P/RPS 1.32 1.42 1.99 4.05 5.12 12.99 26.43 -86.51%
P/EPS -0.63 -0.86 -13.45 -16.18 -16.22 -19.56 -19.53 -89.93%
EY -158.16 -115.73 -7.44 -6.18 -6.16 -5.11 -5.12 890.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.37 0.70 0.74 1.09 2.12 -74.16%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 27/09/21 30/06/21 30/03/21 -
Price 0.01 0.015 0.02 0.05 0.06 0.065 0.105 -
P/RPS 0.88 1.06 1.33 3.38 4.72 8.89 15.00 -84.97%
P/EPS -0.42 -0.65 -8.96 -13.49 -14.98 -13.39 -11.09 -88.78%
EY -237.24 -154.31 -11.16 -7.42 -6.68 -7.47 -9.02 789.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.25 0.59 0.68 0.74 1.20 -70.83%

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