[ERDASAN] YoY Quarter Result on 30-Nov-2013 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 233.33%
YoY- 102.6%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 4,066 5,191 5,351 5,621 6,607 9,143 9,672 -13.43%
PBT 270 -343 5 170 -2,560 340 367 -4.98%
Tax -31 23 111 -100 -133 -136 -106 -18.51%
NP 239 -320 116 70 -2,693 204 261 -1.45%
-
NP to SH 344 -336 116 70 -2,693 204 261 4.70%
-
Tax Rate 11.48% - -2,220.00% 58.82% - 40.00% 28.88% -
Total Cost 3,827 5,511 5,235 5,551 9,300 8,939 9,411 -13.91%
-
Net Worth 44,771 46,230 34,800 11,660 181,777 23,608 25,256 10.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 44,771 46,230 34,800 11,660 181,777 23,608 25,256 10.00%
NOSH 866,133 418,750 386,666 172,500 1,923,571 185,454 200,769 27.56%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 5.88% -6.16% 2.17% 1.25% -40.76% 2.23% 2.70% -
ROE 0.77% -0.73% 0.33% 0.60% -1.48% 0.86% 1.03% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 0.67 1.24 1.38 3.26 0.34 4.93 4.82 -28.00%
EPS 0.06 -0.08 0.03 0.04 -0.14 0.11 0.13 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.1104 0.09 0.0676 0.0945 0.1273 0.1258 -8.55%
Adjusted Per Share Value based on latest NOSH - 172,500
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 1.78 2.27 2.34 2.46 2.89 4.00 4.23 -13.42%
EPS 0.15 -0.15 0.05 0.03 -1.18 0.09 0.11 5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1957 0.2021 0.1521 0.051 0.7945 0.1032 0.1104 10.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.03 0.085 0.09 0.125 0.16 0.08 0.06 -
P/RPS 4.49 6.86 6.50 3.84 46.58 1.62 1.25 23.72%
P/EPS 53.12 -105.93 300.00 308.04 -114.29 72.73 46.15 2.36%
EY 1.88 -0.94 0.33 0.32 -0.88 1.38 2.17 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.77 1.00 1.85 1.69 0.63 0.48 -2.59%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 19/01/17 29/01/16 30/01/15 23/01/14 31/01/13 16/01/12 24/01/11 -
Price 0.03 0.065 0.095 0.085 0.11 0.14 0.07 -
P/RPS 4.49 5.24 6.86 2.61 32.03 2.84 1.45 20.70%
P/EPS 53.12 -81.01 316.67 209.46 -78.57 127.27 53.85 -0.22%
EY 1.88 -1.23 0.32 0.48 -1.27 0.79 1.86 0.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.59 1.06 1.26 1.16 1.10 0.56 -5.05%

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