[ERDASAN] QoQ TTM Result on 31-May-2012 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -394.37%
YoY- -178.7%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 25,126 33,418 35,954 37,459 37,218 35,867 36,396 -21.90%
PBT -10,589 -5,891 -2,991 82 967 1,514 1,541 -
Tax -251 -783 -786 -762 -736 -1,137 -1,107 -62.85%
NP -10,840 -6,674 -3,777 -680 231 377 434 -
-
NP to SH -10,840 -6,674 -3,777 -680 231 355 390 -
-
Tax Rate - - - 929.27% 76.11% 75.10% 71.84% -
Total Cost 35,966 40,092 39,731 38,139 36,987 35,490 35,962 0.00%
-
Net Worth 13,452 181,777 195,810 21,653 22,626 0 18,284 -18.51%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 13,452 181,777 195,810 21,653 22,626 0 18,284 -18.51%
NOSH 191,624 1,923,571 1,804,705 177,777 181,304 185,454 145,000 20.44%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -43.14% -19.97% -10.51% -1.82% 0.62% 1.05% 1.19% -
ROE -80.58% -3.67% -1.93% -3.14% 1.02% 0.00% 2.13% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 13.11 1.74 1.99 21.07 20.53 19.34 25.10 -35.16%
EPS -5.66 -0.35 -0.21 -0.38 0.13 0.19 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0945 0.1085 0.1218 0.1248 0.00 0.1261 -32.35%
Adjusted Per Share Value based on latest NOSH - 177,777
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 10.98 14.61 15.71 16.37 16.27 15.68 15.91 -21.92%
EPS -4.74 -2.92 -1.65 -0.30 0.10 0.16 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.7945 0.8558 0.0946 0.0989 0.00 0.0799 -18.50%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.085 0.16 0.17 0.19 0.19 0.08 0.06 -
P/RPS 0.65 9.21 8.53 0.90 0.93 0.41 0.24 94.41%
P/EPS -1.50 -46.11 -81.23 -49.67 149.12 41.79 22.31 -
EY -66.55 -2.17 -1.23 -2.01 0.67 2.39 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.69 1.57 1.56 1.52 0.00 0.48 85.32%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 31/01/13 31/10/12 24/07/12 27/04/12 16/01/12 25/10/11 -
Price 0.095 0.11 0.17 0.17 0.23 0.14 0.07 -
P/RPS 0.72 6.33 8.53 0.81 1.12 0.72 0.28 87.80%
P/EPS -1.68 -31.70 -81.23 -44.44 180.52 73.14 26.03 -
EY -59.55 -3.15 -1.23 -2.25 0.55 1.37 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.57 1.40 1.84 0.00 0.56 79.88%

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