[ERDASAN] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -0.61%
YoY- -50.12%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 24,609 21,206 19,770 18,747 16,834 19,603 20,613 12.50%
PBT -14,645 -16,617 -15,385 -13,057 -13,012 -11,123 -10,476 24.94%
Tax 1 1 1 1,820 1,774 1,774 1,774 -99.30%
NP -14,644 -16,616 -15,384 -11,237 -11,238 -9,349 -8,702 41.34%
-
NP to SH -14,644 -16,616 -15,349 -11,047 -10,980 -9,026 -8,353 45.24%
-
Tax Rate - - - - - - - -
Total Cost 39,253 37,822 35,154 29,984 28,072 28,952 29,315 21.42%
-
Net Worth 116,916 50,129 47,203 54,204 56,664 59,495 61,955 52.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 116,916 50,129 47,203 54,204 56,664 59,495 61,955 52.53%
NOSH 2,266,568 1,498,259 1,496,949 464,083 464,083 464,083 464,083 187.03%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -59.51% -78.36% -77.81% -59.94% -66.76% -47.69% -42.22% -
ROE -12.53% -33.15% -32.52% -20.38% -19.38% -15.17% -13.48% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.22 2.27 3.96 4.04 3.63 4.22 4.44 -57.63%
EPS -0.73 -1.78 -3.08 -2.38 -2.37 -1.94 -1.80 -45.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0536 0.0946 0.1168 0.1221 0.1282 0.1335 -42.48%
Adjusted Per Share Value based on latest NOSH - 464,083
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.76 9.27 8.64 8.19 7.36 8.57 9.01 12.52%
EPS -6.40 -7.26 -6.71 -4.83 -4.80 -3.95 -3.65 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.511 0.2191 0.2063 0.2369 0.2477 0.26 0.2708 52.52%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.07 0.105 0.025 0.04 0.05 0.04 0.055 -
P/RPS 5.72 4.63 0.63 0.99 1.38 0.95 1.24 176.33%
P/EPS -9.62 -5.91 -0.81 -1.68 -2.11 -2.06 -3.06 114.15%
EY -10.40 -16.92 -123.04 -59.51 -47.32 -48.62 -32.73 -53.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.96 0.26 0.34 0.41 0.31 0.41 104.21%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 17/08/20 26/02/20 27/11/19 29/08/19 29/05/19 -
Price 0.20 0.095 0.085 0.045 0.07 0.05 0.05 -
P/RPS 16.35 4.19 2.15 1.11 1.93 1.18 1.13 490.89%
P/EPS -27.48 -5.35 -2.76 -1.89 -2.96 -2.57 -2.78 358.67%
EY -3.64 -18.70 -36.19 -52.90 -33.80 -38.90 -36.00 -78.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 1.77 0.90 0.39 0.57 0.39 0.37 340.35%

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