[ERDASAN] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 34.4%
YoY- -33.75%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 78,099 67,274 54,175 30,928 23,121 24,609 21,206 137.91%
PBT -11,653 -16,914 -17,158 -20,606 -31,293 -14,645 -16,617 -21.01%
Tax 68 77 77 77 0 1 1 1553.23%
NP -11,585 -16,837 -17,081 -20,529 -31,293 -14,644 -16,616 -21.31%
-
NP to SH -11,585 -16,837 -17,081 -20,529 -31,293 -14,644 -16,616 -21.31%
-
Tax Rate - - - - - - - -
Total Cost 89,684 84,111 71,256 51,457 54,414 39,253 37,822 77.54%
-
Net Worth 422,159 386,917 374,325 369,517 288,748 116,916 50,129 312.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 422,159 386,917 374,325 369,517 288,748 116,916 50,129 312.32%
NOSH 5,283,125 4,823,129 4,289,101 4,229,101 4,155,651 2,266,568 1,498,259 131.13%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -14.83% -25.03% -31.53% -66.38% -135.34% -59.51% -78.36% -
ROE -2.74% -4.35% -4.56% -5.56% -10.84% -12.53% -33.15% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.50 1.48 1.27 0.73 0.70 1.22 2.27 -24.07%
EPS -0.22 -0.37 -0.40 -0.49 -0.95 -0.73 -1.78 -75.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0813 0.0852 0.0878 0.0874 0.0874 0.0581 0.0536 31.91%
Adjusted Per Share Value based on latest NOSH - 4,229,101
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 34.14 29.40 23.68 13.52 10.11 10.76 9.27 137.91%
EPS -5.06 -7.36 -7.47 -8.97 -13.68 -6.40 -7.26 -21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8452 1.6911 1.6361 1.6151 1.2621 0.511 0.2191 312.33%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.06 0.065 0.095 0.185 0.07 0.105 -
P/RPS 1.99 4.05 5.12 12.99 26.43 5.72 4.63 -42.95%
P/EPS -13.45 -16.18 -16.22 -19.56 -19.53 -9.62 -5.91 72.75%
EY -7.44 -6.18 -6.16 -5.11 -5.12 -10.40 -16.92 -42.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.70 0.74 1.09 2.12 1.20 1.96 -66.99%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 27/09/21 30/06/21 30/03/21 30/11/20 26/08/20 -
Price 0.02 0.05 0.06 0.065 0.105 0.20 0.095 -
P/RPS 1.33 3.38 4.72 8.89 15.00 16.35 4.19 -53.36%
P/EPS -8.96 -13.49 -14.98 -13.39 -11.09 -27.48 -5.35 40.89%
EY -11.16 -7.42 -6.68 -7.47 -9.02 -3.64 -18.70 -29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.59 0.68 0.74 1.20 3.44 1.77 -72.78%

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