[ERDASAN] YoY Annualized Quarter Result on 31-Aug-2015 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- -31.09%
YoY- -227.5%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 23,548 0 15,808 17,572 26,316 22,098 30,490 -4.95%
PBT -2,324 0 -12,650 -2,670 3,018 -602 -6,606 -18.57%
Tax 0 0 0 -76 -822 -310 -492 -
NP -2,324 0 -12,650 -2,746 2,196 -912 -7,098 -19.71%
-
NP to SH -2,004 0 -12,540 -2,800 2,196 -912 -7,098 -22.01%
-
Tax Rate - - - - 27.24% - - -
Total Cost 25,872 0 28,458 20,318 24,120 23,010 37,588 -7.08%
-
Net Worth 183,656 0 39,782 44,479 35,175 13,263 202,666 -1.91%
Dividend
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 183,656 0 39,782 44,479 35,175 13,263 202,666 -1.91%
NOSH 412,844 432,413 432,413 400,000 392,142 198,260 1,867,894 -25.68%
Ratio Analysis
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -9.87% 0.00% -80.02% -15.63% 8.34% -4.13% -23.28% -
ROE -1.09% 0.00% -31.52% -6.29% 6.24% -6.88% -3.50% -
Per Share
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 2.39 0.00 3.66 4.39 6.71 11.15 1.63 7.81%
EPS -0.14 0.00 -2.90 -0.70 0.56 -0.46 -0.38 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1866 0.00 0.092 0.1112 0.0897 0.0669 0.1085 11.25%
Adjusted Per Share Value based on latest NOSH - 411,904
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 10.29 0.00 6.91 7.68 11.50 9.66 13.33 -4.96%
EPS -0.88 0.00 -5.48 -1.22 0.96 -0.40 -3.10 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8027 0.00 0.1739 0.1944 0.1537 0.058 0.8858 -1.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 29/09/17 30/09/16 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.125 0.065 0.045 0.08 0.10 0.105 0.17 -
P/RPS 5.22 0.00 1.23 1.82 1.49 0.94 10.41 -12.69%
P/EPS -61.39 0.00 -1.55 -11.43 17.86 -22.83 -44.74 6.41%
EY -1.63 0.00 -64.44 -8.75 5.60 -4.38 -2.24 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.49 0.72 1.11 1.57 1.57 -15.41%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 29/11/17 - 27/10/16 29/10/15 29/10/14 23/10/13 31/10/12 -
Price 0.105 0.00 0.04 0.08 0.095 0.30 0.17 -
P/RPS 4.39 0.00 1.09 1.82 1.42 2.69 10.41 -15.61%
P/EPS -51.57 0.00 -1.38 -11.43 16.96 -65.22 -44.74 2.83%
EY -1.94 0.00 -72.50 -8.75 5.89 -1.53 -2.24 -2.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.43 0.72 1.06 4.48 1.57 -18.35%

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