[ERDASAN] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 17.05%
YoY- -55.02%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
Revenue 67,274 24,609 16,834 22,864 17,592 7,904 16,512 31.81%
PBT -16,914 -14,645 -13,012 -6,213 -4,138 -6,324 -7,614 16.99%
Tax 77 1 1,774 -29 2 0 163 -13.71%
NP -16,837 -14,644 -11,238 -6,242 -4,136 -6,324 -7,451 17.38%
-
NP to SH -16,837 -14,644 -10,980 -5,917 -3,817 -6,269 -7,414 17.50%
-
Tax Rate - - - - - - - -
Total Cost 84,111 39,253 28,072 29,106 21,728 14,228 23,963 28.00%
-
Net Worth 386,917 116,916 56,664 74,847 183,656 0 39,989 56.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
Net Worth 386,917 116,916 56,664 74,847 183,656 0 39,989 56.25%
NOSH 4,823,129 2,266,568 464,083 464,083 412,844 434,666 434,666 60.52%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
NP Margin -25.03% -59.51% -66.76% -27.30% -23.51% -80.01% -45.12% -
ROE -4.35% -12.53% -19.38% -7.91% -2.08% 0.00% -18.54% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
RPS 1.48 1.22 3.63 4.94 1.79 1.82 3.80 -16.92%
EPS -0.37 -0.73 -2.37 -1.28 -0.39 -1.44 -1.71 -25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0581 0.1221 0.1616 0.1866 0.00 0.092 -1.49%
Adjusted Per Share Value based on latest NOSH - 464,083
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
RPS 29.40 10.76 7.36 9.99 7.69 3.45 7.22 31.80%
EPS -7.36 -6.40 -4.80 -2.59 -1.67 -2.74 -3.24 17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6911 0.511 0.2477 0.3271 0.8027 0.00 0.1748 56.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/08/16 -
Price 0.06 0.07 0.05 0.06 0.125 0.065 0.045 -
P/RPS 4.05 5.72 1.38 1.22 6.99 3.57 1.18 27.44%
P/EPS -16.18 -9.62 -2.11 -4.70 -32.23 -4.51 -2.64 42.83%
EY -6.18 -10.40 -47.32 -21.29 -3.10 -22.19 -37.90 -29.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.20 0.41 0.37 0.67 0.00 0.49 7.26%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 CAGR
Date 30/11/21 30/11/20 27/11/19 29/11/18 29/11/17 - 27/10/16 -
Price 0.05 0.20 0.07 0.055 0.105 0.00 0.04 -
P/RPS 3.38 16.35 1.93 1.11 5.87 0.00 1.05 25.84%
P/EPS -13.49 -27.48 -2.96 -4.31 -27.07 0.00 -2.35 41.01%
EY -7.42 -3.64 -33.80 -23.23 -3.69 0.00 -42.64 -29.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 3.44 0.57 0.34 0.56 0.00 0.43 6.41%

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