[ERDASAN] YoY TTM Result on 28-Feb-2009 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 69.68%
YoY- 81.6%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 37,218 37,211 27,627 31,248 27,491 32,993 26,446 5.85%
PBT 967 1,336 -1,621 -1,488 -8,022 293 4,149 -21.53%
Tax -736 -1,011 -176 -15 144 -135 -845 -2.27%
NP 231 325 -1,797 -1,503 -7,878 158 3,304 -35.78%
-
NP to SH 231 281 -1,749 -1,444 -7,849 57 3,272 -35.68%
-
Tax Rate 76.11% 75.67% - - - 46.08% 20.37% -
Total Cost 36,987 36,886 29,424 32,751 35,369 32,835 23,142 8.12%
-
Net Worth 22,626 22,170 2,179,009 23,377 25,005 35,636 35,379 -7.17%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 22,626 22,170 2,179,009 23,377 25,005 35,636 35,379 -7.17%
NOSH 181,304 179,375 179,047 177,777 178,991 170,999 168,153 1.26%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 0.62% 0.87% -6.50% -4.81% -28.66% 0.48% 12.49% -
ROE 1.02% 1.27% -0.08% -6.18% -31.39% 0.16% 9.25% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 20.53 20.74 15.43 17.58 15.36 19.29 15.73 4.53%
EPS 0.13 0.16 -0.98 -0.81 -4.39 0.03 1.95 -36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.1236 12.17 0.1315 0.1397 0.2084 0.2104 -8.32%
Adjusted Per Share Value based on latest NOSH - 177,777
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 16.27 16.26 12.08 13.66 12.02 14.42 11.56 5.85%
EPS 0.10 0.12 -0.76 -0.63 -3.43 0.02 1.43 -35.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0969 9.5239 0.1022 0.1093 0.1558 0.1546 -7.16%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.19 0.07 0.06 0.04 0.10 0.20 0.29 -
P/RPS 0.93 0.34 0.39 0.23 0.65 1.04 1.84 -10.74%
P/EPS 149.12 44.68 -6.14 -4.92 -2.28 600.00 14.90 46.74%
EY 0.67 2.24 -16.28 -20.31 -43.85 0.17 6.71 -31.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.57 0.00 0.30 0.72 0.96 1.38 1.62%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/04/12 29/04/11 28/04/10 29/04/09 29/04/08 25/04/07 25/04/06 -
Price 0.23 0.075 0.05 0.04 0.09 0.19 0.33 -
P/RPS 1.12 0.36 0.32 0.23 0.59 0.98 2.10 -9.93%
P/EPS 180.52 47.88 -5.12 -4.92 -2.05 570.00 16.96 48.26%
EY 0.55 2.09 -19.54 -20.31 -48.72 0.18 5.90 -32.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.61 0.00 0.30 0.64 0.91 1.57 2.67%

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