[ERDASAN] YoY Cumulative Quarter Result on 31-Aug-2013 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 4.4%
YoY- 87.15%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 7,904 8,786 13,158 11,049 15,245 16,509 17,324 -12.24%
PBT -6,325 -1,335 1,509 -301 -3,303 656 451 -
Tax 0 -38 -411 -155 -246 -196 -100 -
NP -6,325 -1,373 1,098 -456 -3,549 460 351 -
-
NP to SH -6,270 -1,400 1,098 -456 -3,549 460 351 -
-
Tax Rate - - 27.24% - - 29.88% 22.17% -
Total Cost 14,229 10,159 12,060 11,505 18,794 16,049 16,973 -2.89%
-
Net Worth 39,782 44,479 35,175 13,263 202,666 22,310 21,656 10.65%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 39,782 44,479 35,175 13,263 202,666 22,310 21,656 10.65%
NOSH 432,413 400,000 392,142 198,260 1,867,894 176,923 175,499 16.20%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin -80.02% -15.63% 8.34% -4.13% -23.28% 2.79% 2.03% -
ROE -15.76% -3.15% 3.12% -3.44% -1.75% 2.06% 1.62% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 1.83 2.20 3.36 5.57 0.82 9.33 9.87 -24.46%
EPS -1.45 -0.35 0.28 -0.23 -0.19 0.26 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.1112 0.0897 0.0669 0.1085 0.1261 0.1234 -4.77%
Adjusted Per Share Value based on latest NOSH - 210,000
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 3.45 3.84 5.75 4.83 6.66 7.22 7.57 -12.26%
EPS -2.74 -0.61 0.48 -0.20 -1.55 0.20 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1739 0.1944 0.1537 0.058 0.8858 0.0975 0.0947 10.65%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.045 0.08 0.10 0.105 0.17 0.06 0.05 -
P/RPS 2.46 3.64 2.98 1.88 20.83 0.64 0.51 29.95%
P/EPS -3.10 -22.86 35.71 -45.65 -89.47 23.08 25.00 -
EY -32.22 -4.38 2.80 -2.19 -1.12 4.33 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.72 1.11 1.57 1.57 0.48 0.41 3.01%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 29/10/14 23/10/13 31/10/12 25/10/11 26/10/10 -
Price 0.04 0.08 0.095 0.30 0.17 0.07 0.08 -
P/RPS 2.19 3.64 2.83 5.38 20.83 0.75 0.81 18.01%
P/EPS -2.76 -22.86 33.93 -130.43 -89.47 26.92 40.00 -
EY -36.25 -4.38 2.95 -0.77 -1.12 3.71 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 1.06 4.48 1.57 0.56 0.65 -6.64%

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