[ERDASAN] QoQ TTM Result on 31-May-2011 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 207.47%
YoY- 237.36%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 37,218 35,867 36,396 37,954 37,211 38,254 35,339 3.51%
PBT 967 1,514 1,541 1,967 1,336 1,733 1,376 -20.97%
Tax -736 -1,137 -1,107 -1,059 -1,011 -362 -261 99.72%
NP 231 377 434 908 325 1,371 1,115 -65.02%
-
NP to SH 231 355 390 864 281 1,342 1,108 -64.87%
-
Tax Rate 76.11% 75.10% 71.84% 53.84% 75.67% 20.89% 18.97% -
Total Cost 36,987 35,490 35,962 37,046 36,886 36,883 34,224 5.31%
-
Net Worth 22,626 0 18,284 22,609 22,170 25,256 22,167 1.37%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 22,626 0 18,284 22,609 22,170 25,256 22,167 1.37%
NOSH 181,304 185,454 145,000 179,583 179,375 200,769 179,642 0.61%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 0.62% 1.05% 1.19% 2.39% 0.87% 3.58% 3.16% -
ROE 1.02% 0.00% 2.13% 3.82% 1.27% 5.31% 5.00% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 20.53 19.34 25.10 21.13 20.74 19.05 19.67 2.89%
EPS 0.13 0.19 0.27 0.48 0.16 0.67 0.62 -64.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.00 0.1261 0.1259 0.1236 0.1258 0.1234 0.75%
Adjusted Per Share Value based on latest NOSH - 179,583
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 16.27 15.68 15.91 16.59 16.26 16.72 15.45 3.51%
EPS 0.10 0.16 0.17 0.38 0.12 0.59 0.48 -64.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.00 0.0799 0.0988 0.0969 0.1104 0.0969 1.37%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.19 0.08 0.06 0.07 0.07 0.06 0.05 -
P/RPS 0.93 0.41 0.24 0.33 0.34 0.31 0.25 140.27%
P/EPS 149.12 41.79 22.31 14.55 44.68 8.98 8.11 597.87%
EY 0.67 2.39 4.48 6.87 2.24 11.14 12.34 -85.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 0.48 0.56 0.57 0.48 0.41 139.72%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 16/01/12 25/10/11 25/07/11 29/04/11 24/01/11 26/10/10 -
Price 0.23 0.14 0.07 0.055 0.075 0.07 0.08 -
P/RPS 1.12 0.72 0.28 0.26 0.36 0.37 0.41 95.53%
P/EPS 180.52 73.14 26.03 11.43 47.88 10.47 12.97 479.54%
EY 0.55 1.37 3.84 8.75 2.09 9.55 7.71 -82.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.00 0.56 0.44 0.61 0.56 0.65 100.23%

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