[ERDASAN] YoY Annualized Quarter Result on 31-Aug-2013 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 52.2%
YoY- 87.15%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 15,808 17,572 26,316 22,098 30,490 33,018 34,648 -12.24%
PBT -12,650 -2,670 3,018 -602 -6,606 1,312 902 -
Tax 0 -76 -822 -310 -492 -392 -200 -
NP -12,650 -2,746 2,196 -912 -7,098 920 702 -
-
NP to SH -12,540 -2,800 2,196 -912 -7,098 920 702 -
-
Tax Rate - - 27.24% - - 29.88% 22.17% -
Total Cost 28,458 20,318 24,120 23,010 37,588 32,098 33,946 -2.89%
-
Net Worth 39,782 44,479 35,175 13,263 202,666 22,310 21,656 10.65%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 39,782 44,479 35,175 13,263 202,666 22,310 21,656 10.65%
NOSH 432,413 400,000 392,142 198,260 1,867,894 176,923 175,499 16.20%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin -80.02% -15.63% 8.34% -4.13% -23.28% 2.79% 2.03% -
ROE -31.52% -6.29% 6.24% -6.88% -3.50% 4.12% 3.24% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 3.66 4.39 6.71 11.15 1.63 18.66 19.74 -24.46%
EPS -2.90 -0.70 0.56 -0.46 -0.38 0.52 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.1112 0.0897 0.0669 0.1085 0.1261 0.1234 -4.77%
Adjusted Per Share Value based on latest NOSH - 210,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 6.91 7.68 11.50 9.66 13.33 14.43 15.14 -12.24%
EPS -5.48 -1.22 0.96 -0.40 -3.10 0.40 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1739 0.1944 0.1537 0.058 0.8858 0.0975 0.0947 10.65%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.045 0.08 0.10 0.105 0.17 0.06 0.05 -
P/RPS 1.23 1.82 1.49 0.94 10.41 0.32 0.25 30.38%
P/EPS -1.55 -11.43 17.86 -22.83 -44.74 11.54 12.50 -
EY -64.44 -8.75 5.60 -4.38 -2.24 8.67 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 1.11 1.57 1.57 0.48 0.41 3.01%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 29/10/14 23/10/13 31/10/12 25/10/11 26/10/10 -
Price 0.04 0.08 0.095 0.30 0.17 0.07 0.08 -
P/RPS 1.09 1.82 1.42 2.69 10.41 0.38 0.41 17.68%
P/EPS -1.38 -11.43 16.96 -65.22 -44.74 13.46 20.00 -
EY -72.50 -8.75 5.89 -1.53 -2.24 7.43 5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 1.06 4.48 1.57 0.56 0.65 -6.64%

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