[ERDASAN] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 31.19%
YoY- 62.98%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 62,976 67,946 78,133 78,099 67,274 54,175 30,928 60.58%
PBT -152,410 -141,906 -128,154 -11,653 -16,914 -17,158 -20,606 279.15%
Tax -34 -28 -22 68 77 77 77 -
NP -152,444 -141,934 -128,176 -11,585 -16,837 -17,081 -20,529 280.15%
-
NP to SH -152,444 -141,934 -128,176 -11,585 -16,837 -17,081 -20,529 280.15%
-
Tax Rate - - - - - - - -
Total Cost 215,420 209,880 206,309 89,684 84,111 71,256 51,457 159.52%
-
Net Worth 311,432 320,677 312,328 422,159 386,917 374,325 369,517 -10.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 311,432 320,677 312,328 422,159 386,917 374,325 369,517 -10.76%
NOSH 6,000,621 6,000,621 5,905,209 5,283,125 4,823,129 4,289,101 4,229,101 26.24%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -242.07% -208.89% -164.05% -14.83% -25.03% -31.53% -66.38% -
ROE -48.95% -44.26% -41.04% -2.74% -4.35% -4.56% -5.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.05 1.14 1.41 1.50 1.48 1.27 0.73 27.39%
EPS -2.54 -2.37 -2.31 -0.22 -0.37 -0.40 -0.49 199.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0536 0.0564 0.0813 0.0852 0.0878 0.0874 -29.32%
Adjusted Per Share Value based on latest NOSH - 5,283,125
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.53 29.70 34.15 34.14 29.40 23.68 13.52 60.58%
EPS -66.63 -62.04 -56.02 -5.06 -7.36 -7.47 -8.97 280.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3612 1.4016 1.3651 1.8452 1.6911 1.6361 1.6151 -10.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.01 0.015 0.02 0.03 0.06 0.065 0.095 -
P/RPS 0.95 1.32 1.42 1.99 4.05 5.12 12.99 -82.48%
P/EPS -0.39 -0.63 -0.86 -13.45 -16.18 -16.22 -19.56 -92.62%
EY -254.05 -158.16 -115.73 -7.44 -6.18 -6.16 -5.11 1248.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.35 0.37 0.70 0.74 1.09 -68.76%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 27/09/21 30/06/21 -
Price 0.01 0.01 0.015 0.02 0.05 0.06 0.065 -
P/RPS 0.95 0.88 1.06 1.33 3.38 4.72 8.89 -77.45%
P/EPS -0.39 -0.42 -0.65 -8.96 -13.49 -14.98 -13.39 -90.51%
EY -254.05 -237.24 -154.31 -11.16 -7.42 -6.68 -7.47 947.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.27 0.25 0.59 0.68 0.74 -59.56%

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