[ERDASAN] YoY Annualized Quarter Result on 28-Feb-2009 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- -235.06%
YoY- 82.48%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 37,216 37,215 27,509 31,248 27,578 32,684 26,125 6.06%
PBT 966 1,254 -1,627 -1,487 -8,440 -3,870 3,805 -20.40%
Tax -736 -930 -176 -15 165 684 -641 2.32%
NP 230 324 -1,803 -1,502 -8,275 -3,186 3,164 -35.37%
-
NP to SH 230 302 -1,736 -1,443 -8,238 -3,289 3,087 -35.10%
-
Tax Rate 76.19% 74.16% - - - - 16.85% -
Total Cost 36,986 36,891 29,312 32,750 35,853 35,870 22,961 8.26%
-
Net Worth 21,911 22,012 21,721 23,426 23,486 35,796 34,826 -7.42%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 21,911 22,012 21,721 23,426 23,486 35,796 34,826 -7.42%
NOSH 175,714 178,235 178,041 178,148 171,437 190,000 167,193 0.83%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 0.62% 0.87% -6.55% -4.81% -30.01% -9.75% 12.11% -
ROE 1.05% 1.37% -7.99% -6.16% -35.07% -9.19% 8.86% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 21.18 20.88 15.45 17.54 16.09 17.20 15.63 5.18%
EPS 0.13 0.17 -0.97 -0.81 -4.81 -1.96 1.84 -35.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.1235 0.122 0.1315 0.137 0.1884 0.2083 -8.18%
Adjusted Per Share Value based on latest NOSH - 177,777
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 16.27 16.27 12.02 13.66 12.05 14.29 11.42 6.07%
EPS 0.10 0.13 -0.76 -0.63 -3.60 -1.44 1.35 -35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0962 0.0949 0.1024 0.1027 0.1565 0.1522 -7.41%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.19 0.07 0.06 0.04 0.10 0.20 0.29 -
P/RPS 0.90 0.34 0.39 0.23 0.62 1.16 1.86 -11.38%
P/EPS 145.16 41.31 -6.15 -4.94 -2.08 -11.55 15.71 44.80%
EY 0.69 2.42 -16.25 -20.25 -48.05 -8.66 6.37 -30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.57 0.49 0.30 0.73 1.06 1.39 1.49%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/04/12 29/04/11 28/04/10 29/04/09 29/04/08 25/04/07 25/04/06 -
Price 0.23 0.075 0.05 0.04 0.09 0.19 0.33 -
P/RPS 1.09 0.36 0.32 0.23 0.56 1.10 2.11 -10.41%
P/EPS 175.71 44.26 -5.13 -4.94 -1.87 -10.98 17.87 46.31%
EY 0.57 2.26 -19.50 -20.25 -53.39 -9.11 5.60 -31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.61 0.41 0.30 0.66 1.01 1.58 2.56%

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