[ERDASAN] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 31.04%
YoY- -33.75%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 32,585 60,798 78,133 30,928 19,770 20,613 23,086 5.90%
PBT -85,473 -82,543 -128,155 -20,607 -15,385 -10,476 -5,957 55.82%
Tax -262 -47 -22 77 1 1,774 -29 44.26%
NP -85,735 -82,590 -128,177 -20,530 -15,384 -8,702 -5,986 55.77%
-
NP to SH -85,735 -82,590 -128,177 -20,530 -15,349 -8,353 -5,627 57.38%
-
Tax Rate - - - - - - - -
Total Cost 118,320 143,388 206,310 51,458 35,154 29,315 29,072 26.32%
-
Net Worth 160,424 250,656 312,328 369,517 47,203 61,955 73,873 13.78%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 160,424 250,656 312,328 369,517 47,203 61,955 73,873 13.78%
NOSH 226,203 6,000,621 5,905,209 4,229,101 1,496,949 464,083 421,894 -9.85%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -263.11% -135.84% -164.05% -66.38% -77.81% -42.22% -25.93% -
ROE -53.44% -32.95% -41.04% -5.56% -32.52% -13.48% -7.62% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.49 1.04 1.41 0.73 3.96 4.44 5.47 -33.08%
EPS -2.54 -1.38 -2.63 -0.78 -3.25 -1.84 -0.82 20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0427 0.0564 0.0874 0.0946 0.1335 0.1751 -28.22%
Adjusted Per Share Value based on latest NOSH - 4,229,101
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 14.24 26.57 34.15 13.52 8.64 9.01 10.09 5.90%
EPS -37.47 -36.10 -56.02 -8.97 -6.71 -3.65 -2.46 57.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7012 1.0956 1.3651 1.6151 0.2063 0.2708 0.3229 13.78%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.155 0.01 0.02 0.095 0.025 0.055 0.08 -
P/RPS 31.93 0.97 1.42 12.99 0.63 1.24 1.46 67.14%
P/EPS -12.14 -0.71 -0.86 -19.56 -0.81 -3.06 -6.00 12.45%
EY -8.24 -140.69 -115.73 -5.11 -123.04 -32.73 -16.67 -11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.49 0.23 0.35 1.09 0.26 0.41 0.46 55.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 30/06/21 17/08/20 29/05/19 31/05/18 -
Price 0.195 0.01 0.015 0.065 0.085 0.05 0.065 -
P/RPS 40.17 0.97 1.06 8.89 2.15 1.13 1.19 79.67%
P/EPS -15.27 -0.71 -0.65 -13.39 -2.76 -2.78 -4.87 20.96%
EY -6.55 -140.69 -154.31 -7.47 -36.19 -36.00 -20.52 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.16 0.23 0.27 0.74 0.90 0.37 0.37 67.38%

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