[ERDASAN] YoY TTM Result on 29-Feb-2012 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- -34.93%
YoY- -17.79%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 23,399 21,758 25,126 37,218 37,211 27,627 31,248 -4.70%
PBT 418 1,295 -10,589 967 1,336 -1,621 -1,488 -
Tax 301 -182 -251 -736 -1,011 -176 -15 -
NP 719 1,113 -10,840 231 325 -1,797 -1,503 -
-
NP to SH 719 1,113 -10,840 231 281 -1,749 -1,444 -
-
Tax Rate -72.01% 14.05% - 76.11% 75.67% - - -
Total Cost 22,680 20,645 35,966 36,987 36,886 29,424 32,751 -5.93%
-
Net Worth 40,014 21,311 13,452 22,626 22,170 2,179,009 23,377 9.36%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 40,014 21,311 13,452 22,626 22,170 2,179,009 23,377 9.36%
NOSH 380,000 245,238 191,624 181,304 179,375 179,047 177,777 13.49%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 3.07% 5.12% -43.14% 0.62% 0.87% -6.50% -4.81% -
ROE 1.80% 5.22% -80.58% 1.02% 1.27% -0.08% -6.18% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 6.16 8.87 13.11 20.53 20.74 15.43 17.58 -16.02%
EPS 0.19 0.45 -5.66 0.13 0.16 -0.98 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.0869 0.0702 0.1248 0.1236 12.17 0.1315 -3.63%
Adjusted Per Share Value based on latest NOSH - 181,304
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 10.23 9.51 10.98 16.27 16.26 12.08 13.66 -4.70%
EPS 0.31 0.49 -4.74 0.10 0.12 -0.76 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.0931 0.0588 0.0989 0.0969 9.5239 0.1022 9.36%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.09 0.09 0.085 0.19 0.07 0.06 0.04 -
P/RPS 1.46 1.01 0.65 0.93 0.34 0.39 0.23 36.05%
P/EPS 47.57 19.83 -1.50 149.12 44.68 -6.14 -4.92 -
EY 2.10 5.04 -66.55 0.67 2.24 -16.28 -20.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.21 1.52 0.57 0.00 0.30 18.94%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 30/04/14 30/04/13 27/04/12 29/04/11 28/04/10 29/04/09 -
Price 0.125 0.075 0.095 0.23 0.075 0.05 0.04 -
P/RPS 2.03 0.85 0.72 1.12 0.36 0.32 0.23 43.73%
P/EPS 66.06 16.53 -1.68 180.52 47.88 -5.12 -4.92 -
EY 1.51 6.05 -59.55 0.55 2.09 -19.54 -20.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.86 1.35 1.84 0.61 0.00 0.30 25.80%

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