[ERDASAN] YoY Cumulative Quarter Result on 30-Nov-2009 [#3]

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Cumulative Result
Revenue	21,852	25,651	26,996	16,369	24,648	22,604	24,436	-1.84%
YoY %	-14.81%	-4.98%	64.92%	-33.59%	9.04%	-7.50%	-	-
Horiz. %	89.43%	104.97%	110.48%	66.99%	100.87%	92.50%	100.00%	-
PBT	-5,863	996	818	-2,536	-311	-3,362	1,035	-
YoY %	-688.65%	21.76%	132.26%	-715.43%	90.75%	-424.83%	-	-
Horiz. %	-566.47%	96.23%	79.03%	-245.02%	-30.05%	-324.83%	100.00%	-
Tax	-379	-332	-206	-20	-38	-36	-240	7.90%
YoY %	-14.16%	-61.17%	-930.00%	47.37%	-5.56%	85.00%	-	-
Horiz. %	157.92%	138.33%	85.83%	8.33%	15.83%	15.00%	100.00%	-
NP	-6,242	664	612	-2,556	-349	-3,398	795	-
YoY %	-1,040.06%	8.50%	123.94%	-632.38%	89.73%	-527.42%	-	-
Horiz. %	-785.16%	83.52%	76.98%	-321.51%	-43.90%	-427.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,242	664	612	-2,478	-323	-3,430	741	-
YoY %	-1,040.06%	8.50%	124.70%	-667.18%	90.58%	-562.89%	-	-
Horiz. %	-842.38%	89.61%	82.59%	-334.41%	-43.59%	-462.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	33.33%	25.18%	-	-	-	23.19%	-
YoY %	-	32.37%	0.00%	-	-	-	-	-
Horiz. %	-	143.73%	108.58%	-	-	-	100.00%	-
Total Cost	28,094	24,987	26,384	18,925	24,997	26,002	23,641	2.91%
YoY %	12.43%	-5.29%	39.41%	-24.29%	-3.87%	9.99%	-	-
Horiz. %	118.84%	105.69%	111.60%	80.05%	105.74%	109.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,490	22,845	23,330	21,080	24,404	27,440	35,904	29.99%
YoY %	659.42%	-2.08%	10.67%	-13.62%	-11.06%	-23.57%	-	-
Horiz. %	483.21%	63.63%	64.98%	58.71%	67.97%	76.43%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	173,490	22,845	23,330	21,080	24,404	27,440	35,904	29.99%
YoY %	659.42%	-2.08%	10.67%	-13.62%	-11.06%	-23.57%	-	-
Horiz. %	483.21%	63.63%	64.98%	58.71%	67.97%	76.43%	100.00%	-
NOSH	1,835,882	179,459	185,454	179,565	179,444	168,137	168,409	48.85%
YoY %	923.01%	-3.23%	3.28%	0.07%	6.72%	-0.16%	-	-
Horiz. %	1,090.13%	106.56%	110.12%	106.62%	106.55%	99.84%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	-28.56%	2.59%	2.27%	-15.61%	-1.42%	-15.03%	3.25%	-
YoY %	-1,202.70%	14.10%	114.54%	-999.30%	90.55%	-562.46%	-	-
Horiz. %	-878.77%	79.69%	69.85%	-480.31%	-43.69%	-462.46%	100.00%	-
ROE	-3.60%	2.91%	2.62%	-11.75%	-1.32%	-12.50%	2.06%	-
YoY %	-223.71%	11.07%	122.30%	-790.15%	89.44%	-706.80%	-	-
Horiz. %	-174.76%	141.26%	127.18%	-570.39%	-64.08%	-606.80%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	1.19	14.29	14.56	9.12	13.74	13.44	14.51	-34.06%
YoY %	-91.67%	-1.85%	59.65%	-33.62%	2.23%	-7.37%	-	-
Horiz. %	8.20%	98.48%	100.34%	62.85%	94.69%	92.63%	100.00%	-
EPS	-0.34	0.37	0.33	-1.38	-0.18	-2.04	0.44	-
YoY %	-191.89%	12.12%	123.91%	-666.67%	91.18%	-563.64%	-	-
Horiz. %	-77.27%	84.09%	75.00%	-313.64%	-40.91%	-463.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0945	0.1273	0.1258	0.1174	0.136	0.1632	0.2132	-12.67%
YoY %	-25.77%	1.19%	7.16%	-13.68%	-16.67%	-23.45%	-	-
Horiz. %	44.32%	59.71%	59.01%	55.07%	63.79%	76.55%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 90,000
RPS	9.55	11.21	11.80	7.15	10.77	9.88	10.68	-1.84%
YoY %	-14.81%	-5.00%	65.03%	-33.61%	9.01%	-7.49%	-	-
Horiz. %	89.42%	104.96%	110.49%	66.95%	100.84%	92.51%	100.00%	-
EPS	-2.73	0.29	0.27	-1.08	-0.14	-1.50	0.32	-
YoY %	-1,041.38%	7.41%	125.00%	-671.43%	90.67%	-568.75%	-	-
Horiz. %	-853.12%	90.62%	84.38%	-337.50%	-43.75%	-468.75%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7583	0.0999	0.102	0.0921	0.1067	0.1199	0.1569	29.99%
YoY %	659.06%	-2.06%	10.75%	-13.68%	-11.01%	-23.58%	-	-
Horiz. %	483.30%	63.67%	65.01%	58.70%	68.01%	76.42%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	0.16	0.08	0.06	0.06	0.08	0.13	0.21	-
P/RPS	13.44	0.56	0.41	0.66	0.58	0.97	1.45	44.88%
YoY %	2,300.00%	36.59%	-37.88%	13.79%	-40.21%	-33.10%	-	-
Horiz. %	926.90%	38.62%	28.28%	45.52%	40.00%	66.90%	100.00%	-
P/EPS	-47.06	21.62	18.18	-4.35	-44.44	-6.37	47.73	-
YoY %	-317.67%	18.92%	517.93%	90.21%	-597.65%	-113.35%	-	-
Horiz. %	-98.60%	45.30%	38.09%	-9.11%	-93.11%	-13.35%	100.00%	-
EY	-2.13	4.63	5.50	-23.00	-2.25	-15.69	2.10	-
YoY %	-146.00%	-15.82%	123.91%	-922.22%	85.66%	-847.14%	-	-
Horiz. %	-101.43%	220.48%	261.90%	-1,095.24%	-107.14%	-747.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.69	0.63	0.48	0.51	0.59	0.80	0.98	9.49%
YoY %	168.25%	31.25%	-5.88%	-13.56%	-26.25%	-18.37%	-	-
Horiz. %	172.45%	64.29%	48.98%	52.04%	60.20%	81.63%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	31/01/13	16/01/12	24/01/11	26/01/10	19/01/09	29/01/08	24/01/07	-
Price	0.11	0.14	0.07	0.06	0.07	0.12	0.22	-
P/RPS	9.24	0.98	0.48	0.66	0.51	0.89	1.52	35.05%
YoY %	842.86%	104.17%	-27.27%	29.41%	-42.70%	-41.45%	-	-
Horiz. %	607.89%	64.47%	31.58%	43.42%	33.55%	58.55%	100.00%	-
P/EPS	-32.35	37.84	21.21	-4.35	-38.89	-5.88	50.00	-
YoY %	-185.49%	78.41%	587.59%	88.81%	-561.39%	-111.76%	-	-
Horiz. %	-64.70%	75.68%	42.42%	-8.70%	-77.78%	-11.76%	100.00%	-
EY	-3.09	2.64	4.71	-23.00	-2.57	-17.00	2.00	-
YoY %	-217.05%	-43.95%	120.48%	-794.94%	84.88%	-950.00%	-	-
Horiz. %	-154.50%	132.00%	235.50%	-1,150.00%	-128.50%	-850.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.16	1.10	0.56	0.51	0.51	0.74	1.03	1.99%
YoY %	5.45%	96.43%	9.80%	0.00%	-31.08%	-28.16%	-	-
Horiz. %	112.62%	106.80%	54.37%	49.51%	49.51%	71.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos