[ERDASAN] YoY Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- -0.67%
YoY- -1248.43%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 30,490 33,018 34,648 19,224 34,920 30,670 32,432 -1.02%
PBT -6,606 1,312 902 -5,092 468 -6,780 2,534 -
Tax -492 -392 -200 10,214 -50 -28 -290 9.20%
NP -7,098 920 702 5,122 418 -6,808 2,244 -
-
NP to SH -7,098 920 702 -5,122 446 -6,864 2,182 -
-
Tax Rate - 29.88% 22.17% - 10.68% - 11.44% -
Total Cost 37,588 32,098 33,946 14,102 34,502 37,478 30,188 3.71%
-
Net Worth 202,666 22,310 21,656 21,041 25,737 28,314 36,120 33.26%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 202,666 22,310 21,656 21,041 25,737 28,314 36,120 33.26%
NOSH 1,867,894 176,923 175,499 178,920 185,833 168,235 167,846 49.36%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin -23.28% 2.79% 2.03% 26.64% 1.20% -22.20% 6.92% -
ROE -3.50% 4.12% 3.24% -24.34% 1.73% -24.24% 6.04% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 1.63 18.66 19.74 10.74 18.79 18.23 19.32 -33.74%
EPS -0.38 0.52 0.40 -2.78 0.24 -4.08 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1085 0.1261 0.1234 0.1176 0.1385 0.1683 0.2152 -10.77%
Adjusted Per Share Value based on latest NOSH - 181,343
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 13.33 14.43 15.14 8.40 15.26 13.41 14.18 -1.02%
EPS -3.10 0.40 0.31 -2.24 0.19 -3.00 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8858 0.0975 0.0947 0.092 0.1125 0.1238 0.1579 33.26%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.17 0.06 0.05 0.06 0.09 0.11 0.22 -
P/RPS 10.41 0.32 0.25 0.56 0.48 0.60 1.14 44.52%
P/EPS -44.74 11.54 12.50 -2.10 37.50 -2.70 16.92 -
EY -2.24 8.67 8.00 -47.71 2.67 -37.09 5.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.48 0.41 0.51 0.65 0.65 1.02 7.44%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 25/10/11 26/10/10 26/10/09 29/10/08 26/10/07 20/10/06 -
Price 0.17 0.07 0.08 0.06 0.05 0.16 0.35 -
P/RPS 10.41 0.38 0.41 0.56 0.27 0.88 1.81 33.81%
P/EPS -44.74 13.46 20.00 -2.10 20.83 -3.92 26.92 -
EY -2.24 7.43 5.00 -47.71 4.80 -25.50 3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.56 0.65 0.51 0.36 0.95 1.63 -0.62%

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