[ERDASAN] YoY Annualized Quarter Result on 29-Feb-2012 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- -74.02%
YoY- -23.84%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 23,398 21,757 25,126 37,216 37,215 27,509 31,248 -4.70%
PBT 418 1,293 -10,590 966 1,254 -1,627 -1,487 -
Tax 301 -182 -251 -736 -930 -176 -15 -
NP 719 1,111 -10,841 230 324 -1,803 -1,502 -
-
NP to SH 719 1,111 -10,841 230 302 -1,736 -1,443 -
-
Tax Rate -72.01% 14.08% - 76.19% 74.16% - - -
Total Cost 22,679 20,646 35,967 36,986 36,891 29,312 32,750 -5.93%
-
Net Worth 42,061 18,296 13,076 21,911 22,012 21,721 23,426 10.24%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 42,061 18,296 13,076 21,911 22,012 21,721 23,426 10.24%
NOSH 399,444 210,545 186,271 175,714 178,235 178,041 178,148 14.39%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 3.07% 5.11% -43.15% 0.62% 0.87% -6.55% -4.81% -
ROE 1.71% 6.07% -82.91% 1.05% 1.37% -7.99% -6.16% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 5.86 10.33 13.49 21.18 20.88 15.45 17.54 -16.69%
EPS 0.18 0.53 -5.82 0.13 0.17 -0.97 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.0869 0.0702 0.1247 0.1235 0.122 0.1315 -3.63%
Adjusted Per Share Value based on latest NOSH - 181,304
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 10.23 9.51 10.98 16.27 16.27 12.02 13.66 -4.70%
EPS 0.31 0.49 -4.74 0.10 0.13 -0.76 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.08 0.0572 0.0958 0.0962 0.0949 0.1024 10.23%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.09 0.09 0.085 0.19 0.07 0.06 0.04 -
P/RPS 1.54 0.87 0.63 0.90 0.34 0.39 0.23 37.26%
P/EPS 50.00 17.06 -1.46 145.16 41.31 -6.15 -4.94 -
EY 2.00 5.86 -68.47 0.69 2.42 -16.25 -20.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.21 1.52 0.57 0.49 0.30 18.94%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 30/04/14 30/04/13 27/04/12 29/04/11 28/04/10 29/04/09 -
Price 0.125 0.075 0.095 0.23 0.075 0.05 0.04 -
P/RPS 2.13 0.73 0.70 1.09 0.36 0.32 0.23 44.88%
P/EPS 69.44 14.21 -1.63 175.71 44.26 -5.13 -4.94 -
EY 1.44 7.04 -61.26 0.57 2.26 -19.50 -20.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.86 1.35 1.84 0.61 0.41 0.30 25.80%

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