[ERDASAN] YoY Annualized Quarter Result on 30-Nov-2016 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ--%
YoY- -241.7%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 21,446 22,658 0 15,960 18,636 24,677 22,225 -0.69%
PBT -5,117 -2,984 0 -8,072 -2,237 2,017 -176 93.93%
Tax -60 0 0 -41 -18 -400 -340 -28.88%
NP -5,177 -2,984 0 -8,113 -2,256 1,617 -516 57.33%
-
NP to SH -4,918 -2,609 0 -7,900 -2,312 1,617 -516 55.75%
-
Tax Rate - - - - - 19.83% - -
Total Cost 26,623 25,642 0 24,073 20,892 23,060 22,741 3.14%
-
Net Worth 72,629 263,837 0 44,771 41,615 35,216 11,374 43.96%
Dividend
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 72,629 263,837 0 44,771 41,615 35,216 11,374 43.96%
NOSH 464,083 421,894 609,140 866,133 376,956 391,290 168,260 22.06%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin -24.14% -13.17% 0.00% -50.84% -12.11% 6.55% -2.32% -
ROE -6.77% -0.99% 0.00% -17.65% -5.56% 4.59% -4.54% -
Per Share
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 4.62 1.61 0.00 2.62 4.94 6.31 13.21 -18.65%
EPS -1.09 -0.33 0.00 -1.61 -0.61 0.41 -0.27 31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1565 0.1879 0.00 0.0735 0.1104 0.09 0.0676 17.93%
Adjusted Per Share Value based on latest NOSH - 866,133
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 9.37 9.90 0.00 6.98 8.15 10.79 9.71 -0.69%
EPS -2.15 -1.14 0.00 -3.45 -1.01 0.71 -0.23 55.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3174 1.1532 0.00 0.1957 0.1819 0.1539 0.0497 43.97%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 31/12/18 29/12/17 30/12/16 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.05 0.105 0.035 0.03 0.085 0.09 0.125 -
P/RPS 1.08 6.51 0.00 1.14 1.72 1.43 0.95 2.55%
P/EPS -4.72 -56.50 0.00 -2.31 -13.86 21.77 -40.76 -34.54%
EY -21.20 -1.77 0.00 -43.23 -7.22 4.59 -2.45 52.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.56 0.00 0.41 0.77 1.00 1.85 -29.16%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 28/02/19 28/02/18 - 19/01/17 29/01/16 30/01/15 23/01/14 -
Price 0.05 0.095 0.00 0.03 0.065 0.095 0.085 -
P/RPS 1.08 5.89 0.00 1.14 1.31 1.51 0.64 10.83%
P/EPS -4.72 -51.12 0.00 -2.31 -10.60 22.98 -27.72 -29.38%
EY -21.20 -1.96 0.00 -43.23 -9.44 4.35 -3.61 41.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.51 0.00 0.41 0.59 1.06 1.26 -23.61%

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