[ERDASAN] QoQ TTM Result on 31-Aug-2013 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 28.5%
YoY- -105.14%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 22,286 21,758 19,944 20,930 22,327 25,126 33,418 -23.68%
PBT 2,500 1,295 -4,858 -7,588 -10,605 -10,589 -5,891 -
Tax -312 -182 -127 -160 -232 -251 -783 -45.88%
NP 2,188 1,113 -4,985 -7,748 -10,837 -10,840 -6,674 -
-
NP to SH 2,188 1,113 -4,985 -7,748 -10,837 -10,840 -6,674 -
-
Tax Rate 12.48% 14.05% - - - - - -
Total Cost 20,098 20,645 24,929 28,678 33,164 35,966 40,092 -36.92%
-
Net Worth 35,242 21,311 11,660 14,049 13,554 13,452 181,777 -66.53%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 35,242 21,311 11,660 14,049 13,554 13,452 181,777 -66.53%
NOSH 398,666 245,238 172,500 210,000 198,750 191,624 1,923,571 -65.01%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 9.82% 5.12% -24.99% -37.02% -48.54% -43.14% -19.97% -
ROE 6.21% 5.22% -42.75% -55.15% -79.95% -80.58% -3.67% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 5.59 8.87 11.56 9.97 11.23 13.11 1.74 117.87%
EPS 0.55 0.45 -2.89 -3.69 -5.45 -5.66 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0869 0.0676 0.0669 0.0682 0.0702 0.0945 -4.35%
Adjusted Per Share Value based on latest NOSH - 210,000
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 9.74 9.51 8.72 9.15 9.76 10.98 14.61 -23.70%
EPS 0.96 0.49 -2.18 -3.39 -4.74 -4.74 -2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.0931 0.051 0.0614 0.0592 0.0588 0.7945 -66.54%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.075 0.09 0.125 0.105 0.125 0.085 0.16 -
P/RPS 1.34 1.01 1.08 1.05 1.11 0.65 9.21 -72.36%
P/EPS 13.67 19.83 -4.33 -2.85 -2.29 -1.50 -46.11 -
EY 7.32 5.04 -23.12 -35.14 -43.62 -66.55 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.85 1.57 1.83 1.21 1.69 -36.78%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 30/04/14 23/01/14 23/10/13 29/07/13 30/04/13 31/01/13 -
Price 0.085 0.075 0.085 0.30 0.105 0.095 0.11 -
P/RPS 1.52 0.85 0.74 3.01 0.93 0.72 6.33 -61.40%
P/EPS 15.49 16.53 -2.94 -8.13 -1.93 -1.68 -31.70 -
EY 6.46 6.05 -34.00 -12.30 -51.93 -59.55 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.86 1.26 4.48 1.54 1.35 1.16 -11.86%

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