[ERDASAN] QoQ TTM Result on 31-Aug-2011 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- -54.86%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 37,459 37,218 35,867 36,396 37,954 37,211 38,254 -1.38%
PBT 82 967 1,514 1,541 1,967 1,336 1,733 -86.89%
Tax -762 -736 -1,137 -1,107 -1,059 -1,011 -362 64.17%
NP -680 231 377 434 908 325 1,371 -
-
NP to SH -680 231 355 390 864 281 1,342 -
-
Tax Rate 929.27% 76.11% 75.10% 71.84% 53.84% 75.67% 20.89% -
Total Cost 38,139 36,987 35,490 35,962 37,046 36,886 36,883 2.25%
-
Net Worth 21,653 22,626 0 18,284 22,609 22,170 25,256 -9.74%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 21,653 22,626 0 18,284 22,609 22,170 25,256 -9.74%
NOSH 177,777 181,304 185,454 145,000 179,583 179,375 200,769 -7.78%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin -1.82% 0.62% 1.05% 1.19% 2.39% 0.87% 3.58% -
ROE -3.14% 1.02% 0.00% 2.13% 3.82% 1.27% 5.31% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 21.07 20.53 19.34 25.10 21.13 20.74 19.05 6.94%
EPS -0.38 0.13 0.19 0.27 0.48 0.16 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1248 0.00 0.1261 0.1259 0.1236 0.1258 -2.12%
Adjusted Per Share Value based on latest NOSH - 145,000
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 16.37 16.27 15.68 15.91 16.59 16.26 16.72 -1.39%
EPS -0.30 0.10 0.16 0.17 0.38 0.12 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0989 0.00 0.0799 0.0988 0.0969 0.1104 -9.77%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.19 0.19 0.08 0.06 0.07 0.07 0.06 -
P/RPS 0.90 0.93 0.41 0.24 0.33 0.34 0.31 103.37%
P/EPS -49.67 149.12 41.79 22.31 14.55 44.68 8.98 -
EY -2.01 0.67 2.39 4.48 6.87 2.24 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.52 0.00 0.48 0.56 0.57 0.48 119.25%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 24/07/12 27/04/12 16/01/12 25/10/11 25/07/11 29/04/11 24/01/11 -
Price 0.17 0.23 0.14 0.07 0.055 0.075 0.07 -
P/RPS 0.81 1.12 0.72 0.28 0.26 0.36 0.37 68.51%
P/EPS -44.44 180.52 73.14 26.03 11.43 47.88 10.47 -
EY -2.25 0.55 1.37 3.84 8.75 2.09 9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.84 0.00 0.56 0.44 0.61 0.56 84.09%

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