[ERDASAN] YoY TTM Result on 31-Aug-2011 [#2]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- -54.86%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 23,867 20,930 35,954 36,396 35,339 23,400 29,616 -3.53%
PBT 3,104 -7,588 -2,991 1,541 1,376 -4,267 -4,399 -
Tax -438 -160 -786 -1,107 -261 -5 133 -
NP 2,666 -7,748 -3,777 434 1,115 -4,272 -4,266 -
-
NP to SH 2,666 -7,748 -3,777 390 1,108 -4,172 -4,215 -
-
Tax Rate 14.11% - - 71.84% 18.97% - - -
Total Cost 21,201 28,678 39,731 35,962 34,224 27,672 33,882 -7.51%
-
Net Worth 34,431 14,049 195,810 18,284 22,167 21,325 25,307 5.26%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 34,431 14,049 195,810 18,284 22,167 21,325 25,307 5.26%
NOSH 383,846 210,000 1,804,705 145,000 179,642 181,343 182,727 13.16%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 11.17% -37.02% -10.51% 1.19% 3.16% -18.26% -14.40% -
ROE 7.74% -55.15% -1.93% 2.13% 5.00% -19.56% -16.65% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 6.22 9.97 1.99 25.10 19.67 12.90 16.21 -14.74%
EPS 0.69 -3.69 -0.21 0.27 0.62 -2.30 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0669 0.1085 0.1261 0.1234 0.1176 0.1385 -6.98%
Adjusted Per Share Value based on latest NOSH - 145,000
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 10.43 9.15 15.71 15.91 15.45 10.23 12.94 -3.52%
EPS 1.17 -3.39 -1.65 0.17 0.48 -1.82 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.0614 0.8558 0.0799 0.0969 0.0932 0.1106 5.26%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.10 0.105 0.17 0.06 0.05 0.06 0.09 -
P/RPS 1.61 1.05 8.53 0.24 0.25 0.46 0.56 19.23%
P/EPS 14.40 -2.85 -81.23 22.31 8.11 -2.61 -3.90 -
EY 6.95 -35.14 -1.23 4.48 12.34 -38.34 -25.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.57 1.57 0.48 0.41 0.51 0.65 9.32%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/10/14 23/10/13 31/10/12 25/10/11 26/10/10 26/10/09 29/10/08 -
Price 0.095 0.30 0.17 0.07 0.08 0.06 0.05 -
P/RPS 1.53 3.01 8.53 0.28 0.41 0.46 0.31 30.46%
P/EPS 13.68 -8.13 -81.23 26.03 12.97 -2.61 -2.17 -
EY 7.31 -12.30 -1.23 3.84 7.71 -38.34 -46.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 4.48 1.57 0.56 0.65 0.51 0.36 19.71%

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