[ERDASAN] YoY Annualized Quarter Result on 28-Feb-2011 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -62.99%
YoY- 117.4%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 21,757 25,126 37,216 37,215 27,509 31,248 27,578 -3.87%
PBT 1,293 -10,590 966 1,254 -1,627 -1,487 -8,440 -
Tax -182 -251 -736 -930 -176 -15 165 -
NP 1,111 -10,841 230 324 -1,803 -1,502 -8,275 -
-
NP to SH 1,111 -10,841 230 302 -1,736 -1,443 -8,238 -
-
Tax Rate 14.08% - 76.19% 74.16% - - - -
Total Cost 20,646 35,967 36,986 36,891 29,312 32,750 35,853 -8.78%
-
Net Worth 18,296 13,076 21,911 22,012 21,721 23,426 23,486 -4.07%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 18,296 13,076 21,911 22,012 21,721 23,426 23,486 -4.07%
NOSH 210,545 186,271 175,714 178,235 178,041 178,148 171,437 3.48%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 5.11% -43.15% 0.62% 0.87% -6.55% -4.81% -30.01% -
ROE 6.07% -82.91% 1.05% 1.37% -7.99% -6.16% -35.07% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 10.33 13.49 21.18 20.88 15.45 17.54 16.09 -7.11%
EPS 0.53 -5.82 0.13 0.17 -0.97 -0.81 -4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.0702 0.1247 0.1235 0.122 0.1315 0.137 -7.30%
Adjusted Per Share Value based on latest NOSH - 179,375
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 9.51 10.98 16.27 16.27 12.02 13.66 12.05 -3.86%
EPS 0.49 -4.74 0.10 0.13 -0.76 -0.63 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0572 0.0958 0.0962 0.0949 0.1024 0.1027 -4.07%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.09 0.085 0.19 0.07 0.06 0.04 0.10 -
P/RPS 0.87 0.63 0.90 0.34 0.39 0.23 0.62 5.80%
P/EPS 17.06 -1.46 145.16 41.31 -6.15 -4.94 -2.08 -
EY 5.86 -68.47 0.69 2.42 -16.25 -20.25 -48.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.52 0.57 0.49 0.30 0.73 6.07%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 30/04/14 30/04/13 27/04/12 29/04/11 28/04/10 29/04/09 29/04/08 -
Price 0.075 0.095 0.23 0.075 0.05 0.04 0.09 -
P/RPS 0.73 0.70 1.09 0.36 0.32 0.23 0.56 4.51%
P/EPS 14.21 -1.63 175.71 44.26 -5.13 -4.94 -1.87 -
EY 7.04 -61.26 0.57 2.26 -19.50 -20.25 -53.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.35 1.84 0.61 0.41 0.30 0.66 4.50%

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