[ERDASAN] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -362.98%
YoY- -249.79%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 36,956 66,969 86,321 23,426 18,958 21,446 22,658 8.49%
PBT -22,277 -28,458 -17,830 -29,769 -8,558 -5,117 -2,984 39.77%
Tax -349 -20 -12 0 1 -60 0 -
NP -22,626 -28,478 -17,842 -29,769 -8,557 -5,177 -2,984 40.14%
-
NP to SH -22,626 -28,478 -17,842 -29,769 -8,510 -4,918 -2,609 43.31%
-
Tax Rate - - - - - - - -
Total Cost 59,582 95,447 104,163 53,195 27,515 26,623 25,642 15.07%
-
Net Worth 124,864 314,432 422,159 288,748 54,204 72,629 263,837 -11.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 124,864 314,432 422,159 288,748 54,204 72,629 263,837 -11.71%
NOSH 6,786,103 6,000,621 5,283,125 4,155,651 464,083 464,083 421,894 58.84%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -61.23% -42.52% -20.67% -127.07% -45.14% -24.14% -13.17% -
ROE -18.12% -9.06% -4.23% -10.31% -15.70% -6.77% -0.99% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.08 1.12 1.66 0.71 4.09 4.62 1.61 -6.43%
EPS -0.33 -0.48 -0.39 -1.43 -1.84 -1.09 -0.33 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0524 0.0813 0.0874 0.1168 0.1565 0.1879 -23.85%
Adjusted Per Share Value based on latest NOSH - 4,155,651
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.15 29.27 37.73 10.24 8.29 9.37 9.90 8.49%
EPS -9.89 -12.45 -7.80 -13.01 -3.72 -2.15 -1.14 43.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5458 1.3743 1.8452 1.2621 0.2369 0.3174 1.1532 -11.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.01 0.015 0.03 0.185 0.04 0.05 0.105 -
P/RPS 0.92 1.34 1.80 26.09 0.98 1.08 6.51 -27.81%
P/EPS -1.51 -3.16 -8.73 -20.53 -2.18 -4.72 -56.50 -45.30%
EY -66.32 -31.64 -11.45 -4.87 -45.85 -21.20 -1.77 82.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.37 2.12 0.34 0.32 0.56 -11.44%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 30/03/21 26/02/20 28/02/19 28/02/18 -
Price 0.185 0.015 0.02 0.105 0.045 0.05 0.095 -
P/RPS 17.08 1.34 1.20 14.81 1.10 1.08 5.89 19.40%
P/EPS -27.89 -3.16 -5.82 -11.65 -2.45 -4.72 -51.12 -9.60%
EY -3.59 -31.64 -17.18 -8.58 -40.75 -21.20 -1.96 10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.05 0.29 0.25 1.20 0.39 0.32 0.51 46.51%

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