[ERDASAN] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 54.1%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 22,864 21,588 23,086 19,449 17,592 9,490 7,429 111.43%
PBT -6,213 -7,428 -5,957 -2,016 -4,138 -3,172 -2,928 65.05%
Tax -29 -29 -29 -6 2 8 -23 16.69%
NP -6,242 -7,457 -5,986 -2,022 -4,136 -3,164 -2,951 64.70%
-
NP to SH -5,917 -7,133 -5,627 -1,752 -3,817 -2,898 -2,676 69.64%
-
Tax Rate - - - - - - - -
Total Cost 29,106 29,045 29,072 21,471 21,728 12,654 10,380 98.72%
-
Net Worth 74,847 72,481 73,873 263,837 183,656 83,326 72,877 1.79%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 74,847 72,481 73,873 263,837 183,656 83,326 72,877 1.79%
NOSH 464,083 421,894 421,894 421,894 412,844 1,220,000 1,025,000 -41.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -27.30% -34.54% -25.93% -10.40% -23.51% -33.34% -39.72% -
ROE -7.91% -9.84% -7.62% -0.66% -2.08% -3.48% -3.67% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.94 5.12 5.47 1.39 1.79 0.78 0.72 260.65%
EPS -1.28 -1.69 -1.33 -0.12 -0.39 -0.24 -0.26 189.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1616 0.1718 0.1751 0.1879 0.1866 0.0683 0.0711 72.78%
Adjusted Per Share Value based on latest NOSH - 421,894
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.99 9.44 10.09 8.50 7.69 4.15 3.25 111.26%
EPS -2.59 -3.12 -2.46 -0.77 -1.67 -1.27 -1.17 69.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3271 0.3168 0.3229 1.1532 0.8027 0.3642 0.3185 1.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.06 0.065 0.08 0.105 0.125 0.04 0.05 -
P/RPS 1.22 1.27 1.46 7.58 6.99 5.14 6.90 -68.46%
P/EPS -4.70 -3.84 -6.00 -84.15 -32.23 -16.84 -19.15 -60.76%
EY -21.29 -26.01 -16.67 -1.19 -3.10 -5.94 -5.22 155.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.46 0.56 0.67 0.59 0.70 -34.60%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 31/05/18 28/02/18 29/11/17 29/08/17 30/05/17 -
Price 0.055 0.06 0.065 0.095 0.105 0.04 0.05 -
P/RPS 1.11 1.17 1.19 6.86 5.87 5.14 6.90 -70.38%
P/EPS -4.31 -3.55 -4.87 -76.14 -27.07 -16.84 -19.15 -62.96%
EY -23.23 -28.18 -20.52 -1.31 -3.69 -5.94 -5.22 170.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.51 0.56 0.59 0.70 -38.18%

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