[ERDASAN] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -30.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Revenue 23,426 18,958 21,446 22,658 0 15,960 18,636 4.59%
PBT -29,769 -8,558 -5,117 -2,984 0 -8,072 -2,237 66.27%
Tax 0 1 -60 0 0 -41 -18 -
NP -29,769 -8,557 -5,177 -2,984 0 -8,113 -2,256 65.99%
-
NP to SH -29,769 -8,510 -4,918 -2,609 0 -7,900 -2,312 65.20%
-
Tax Rate - - - - - - - -
Total Cost 53,195 27,515 26,623 25,642 0 24,073 20,892 20.15%
-
Net Worth 288,748 54,204 72,629 263,837 0 44,771 41,615 46.30%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Net Worth 288,748 54,204 72,629 263,837 0 44,771 41,615 46.30%
NOSH 4,155,651 464,083 464,083 421,894 609,140 866,133 376,956 60.23%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
NP Margin -127.07% -45.14% -24.14% -13.17% 0.00% -50.84% -12.11% -
ROE -10.31% -15.70% -6.77% -0.99% 0.00% -17.65% -5.56% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
RPS 0.71 4.09 4.62 1.61 0.00 2.62 4.94 -31.68%
EPS -1.43 -1.84 -1.09 -0.33 0.00 -1.61 -0.61 18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.1168 0.1565 0.1879 0.00 0.0735 0.1104 -4.48%
Adjusted Per Share Value based on latest NOSH - 421,894
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
RPS 10.24 8.29 9.37 9.90 0.00 6.98 8.15 4.58%
EPS -13.01 -3.72 -2.15 -1.14 0.00 -3.45 -1.01 65.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2621 0.2369 0.3174 1.1532 0.00 0.1957 0.1819 46.30%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/11/16 30/11/15 -
Price 0.185 0.04 0.05 0.105 0.035 0.03 0.085 -
P/RPS 26.09 0.98 1.08 6.51 0.00 1.14 1.72 70.60%
P/EPS -20.53 -2.18 -4.72 -56.50 0.00 -2.31 -13.86 8.02%
EY -4.87 -45.85 -21.20 -1.77 0.00 -43.23 -7.22 -7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.34 0.32 0.56 0.00 0.41 0.77 22.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Date 30/03/21 26/02/20 28/02/19 28/02/18 - 19/01/17 29/01/16 -
Price 0.105 0.045 0.05 0.095 0.00 0.03 0.065 -
P/RPS 14.81 1.10 1.08 5.89 0.00 1.14 1.31 61.03%
P/EPS -11.65 -2.45 -4.72 -51.12 0.00 -2.31 -10.60 1.87%
EY -8.58 -40.75 -21.20 -1.96 0.00 -43.23 -9.44 -1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.39 0.32 0.51 0.00 0.41 0.59 14.96%

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