[ERDASAN] YoY Annualized Quarter Result on 31-May-2009 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -252.6%
YoY- -25540.0%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 34,368 33,404 30,432 18,300 29,156 26,064 31,836 1.28%
PBT -1,424 2,116 -408 -5,276 60 -10,772 1,300 -
Tax -496 -392 -200 -32 -40 -36 -140 23.44%
NP -1,920 1,724 -608 -5,308 20 -10,808 1,160 -
-
NP to SH -1,920 1,724 -608 -5,088 20 -10,888 1,160 -
-
Tax Rate - 18.53% - - 66.67% - 10.77% -
Total Cost 36,288 31,680 31,040 23,608 29,136 36,872 30,676 2.83%
-
Net Worth 21,653 22,609 20,367 22,251 6,865 28,715 35,823 -8.04%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 21,653 22,609 20,367 22,251 6,865 28,715 35,823 -8.04%
NOSH 177,777 179,583 168,888 179,154 50,000 168,024 170,588 0.68%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin -5.59% 5.16% -2.00% -29.01% 0.07% -41.47% 3.64% -
ROE -8.87% 7.63% -2.99% -22.87% 0.29% -37.92% 3.24% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 19.33 18.60 18.02 10.21 58.31 15.51 18.66 0.58%
EPS -1.08 0.96 -0.36 -2.84 0.04 -6.48 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1259 0.1206 0.1242 0.1373 0.1709 0.21 -8.67%
Adjusted Per Share Value based on latest NOSH - 179,154
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 15.02 14.60 13.30 8.00 12.74 11.39 13.91 1.28%
EPS -0.84 0.75 -0.27 -2.22 0.01 -4.76 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0988 0.089 0.0973 0.03 0.1255 0.1566 -8.05%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.19 0.07 0.06 0.05 0.12 0.14 0.30 -
P/RPS 0.98 0.38 0.33 0.49 0.21 0.90 1.61 -7.93%
P/EPS -17.59 7.29 -16.67 -1.76 300.00 -2.16 44.12 -
EY -5.68 13.71 -6.00 -56.80 0.33 -46.29 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.56 0.50 0.40 0.87 0.82 1.43 1.45%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 24/07/12 25/07/11 28/07/10 30/07/09 28/07/08 31/07/07 27/07/06 -
Price 0.17 0.055 0.05 0.06 0.08 0.14 0.30 -
P/RPS 0.88 0.30 0.28 0.59 0.14 0.90 1.61 -9.56%
P/EPS -15.74 5.73 -13.89 -2.11 200.00 -2.16 44.12 -
EY -6.35 17.45 -7.20 -47.33 0.50 -46.29 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.44 0.41 0.48 0.58 0.82 1.43 -0.35%

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