[ERDASAN] YoY Annualized Quarter Result on 31-Aug-2011 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- -46.64%
YoY- 31.05%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 26,316 22,098 30,490 33,018 34,648 19,224 34,920 -4.60%
PBT 3,018 -602 -6,606 1,312 902 -5,092 468 36.41%
Tax -822 -310 -492 -392 -200 10,214 -50 59.42%
NP 2,196 -912 -7,098 920 702 5,122 418 31.83%
-
NP to SH 2,196 -912 -7,098 920 702 -5,122 446 30.41%
-
Tax Rate 27.24% - - 29.88% 22.17% - 10.68% -
Total Cost 24,120 23,010 37,588 32,098 33,946 14,102 34,502 -5.78%
-
Net Worth 35,175 13,263 202,666 22,310 21,656 21,041 25,737 5.34%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 35,175 13,263 202,666 22,310 21,656 21,041 25,737 5.34%
NOSH 392,142 198,260 1,867,894 176,923 175,499 178,920 185,833 13.24%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 8.34% -4.13% -23.28% 2.79% 2.03% 26.64% 1.20% -
ROE 6.24% -6.88% -3.50% 4.12% 3.24% -24.34% 1.73% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 6.71 11.15 1.63 18.66 19.74 10.74 18.79 -15.76%
EPS 0.56 -0.46 -0.38 0.52 0.40 -2.78 0.24 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0669 0.1085 0.1261 0.1234 0.1176 0.1385 -6.98%
Adjusted Per Share Value based on latest NOSH - 145,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 11.50 9.66 13.33 14.43 15.14 8.40 15.26 -4.60%
EPS 0.96 -0.40 -3.10 0.40 0.31 -2.24 0.19 30.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1537 0.058 0.8858 0.0975 0.0947 0.092 0.1125 5.33%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.10 0.105 0.17 0.06 0.05 0.06 0.09 -
P/RPS 1.49 0.94 10.41 0.32 0.25 0.56 0.48 20.76%
P/EPS 17.86 -22.83 -44.74 11.54 12.50 -2.10 37.50 -11.62%
EY 5.60 -4.38 -2.24 8.67 8.00 -47.71 2.67 13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.57 1.57 0.48 0.41 0.51 0.65 9.32%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/10/14 23/10/13 31/10/12 25/10/11 26/10/10 26/10/09 29/10/08 -
Price 0.095 0.30 0.17 0.07 0.08 0.06 0.05 -
P/RPS 1.42 2.69 10.41 0.38 0.41 0.56 0.27 31.85%
P/EPS 16.96 -65.22 -44.74 13.46 20.00 -2.10 20.83 -3.36%
EY 5.89 -1.53 -2.24 7.43 5.00 -47.71 4.80 3.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 4.48 1.57 0.56 0.65 0.51 0.36 19.71%

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