[ERDASAN] QoQ TTM Result on 31-May-2014 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- 96.59%
YoY- 120.19%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 23,399 23,597 23,867 22,286 21,758 19,944 20,930 7.73%
PBT 418 2,939 3,104 2,500 1,295 -4,858 -7,588 -
Tax 301 -227 -438 -312 -182 -127 -160 -
NP 719 2,712 2,666 2,188 1,113 -4,985 -7,748 -
-
NP to SH 719 2,712 2,666 2,188 1,113 -4,985 -7,748 -
-
Tax Rate -72.01% 7.72% 14.11% 12.48% 14.05% - - -
Total Cost 22,680 20,885 21,201 20,098 20,645 24,929 28,678 -14.51%
-
Net Worth 40,014 34,800 34,431 35,242 21,311 11,660 14,049 101.31%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 40,014 34,800 34,431 35,242 21,311 11,660 14,049 101.31%
NOSH 380,000 386,666 383,846 398,666 245,238 172,500 210,000 48.65%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 3.07% 11.49% 11.17% 9.82% 5.12% -24.99% -37.02% -
ROE 1.80% 7.79% 7.74% 6.21% 5.22% -42.75% -55.15% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 6.16 6.10 6.22 5.59 8.87 11.56 9.97 -27.52%
EPS 0.19 0.70 0.69 0.55 0.45 -2.89 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.09 0.0897 0.0884 0.0869 0.0676 0.0669 35.42%
Adjusted Per Share Value based on latest NOSH - 398,666
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 10.23 10.31 10.43 9.74 9.51 8.72 9.15 7.74%
EPS 0.31 1.19 1.17 0.96 0.49 -2.18 -3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.1521 0.1505 0.154 0.0931 0.051 0.0614 101.33%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.09 0.09 0.10 0.075 0.09 0.125 0.105 -
P/RPS 1.46 1.47 1.61 1.34 1.01 1.08 1.05 24.65%
P/EPS 47.57 12.83 14.40 13.67 19.83 -4.33 -2.85 -
EY 2.10 7.79 6.95 7.32 5.04 -23.12 -35.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.11 0.85 1.04 1.85 1.57 -33.64%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 30/01/15 29/10/14 24/07/14 30/04/14 23/01/14 23/10/13 -
Price 0.125 0.095 0.095 0.085 0.075 0.085 0.30 -
P/RPS 2.03 1.56 1.53 1.52 0.85 0.74 3.01 -23.15%
P/EPS 66.06 13.54 13.68 15.49 16.53 -2.94 -8.13 -
EY 1.51 7.38 7.31 6.46 6.05 -34.00 -12.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.06 1.06 0.96 0.86 1.26 4.48 -58.77%

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