[ERDASAN] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 54.1%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Revenue 23,121 18,747 22,177 19,449 7,579 15,387 18,867 4.07%
PBT -31,293 -13,057 -7,557 -2,016 -4,990 -7,001 -2,772 60.98%
Tax 0 1,820 -74 -6 -31 109 586 -
NP -31,293 -11,237 -7,631 -2,022 -5,021 -6,892 -2,186 68.67%
-
NP to SH -31,293 -11,047 -7,359 -1,752 -4,872 -6,734 -2,229 68.03%
-
Tax Rate - - - - - - - -
Total Cost 54,414 29,984 29,808 21,471 12,600 22,279 21,053 20.50%
-
Net Worth 288,748 54,204 72,629 263,837 0 44,771 46,230 43.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Net Worth 288,748 54,204 72,629 263,837 0 44,771 46,230 43.31%
NOSH 4,155,651 464,083 464,083 421,894 609,140 609,140 418,750 56.96%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
NP Margin -135.34% -59.94% -34.41% -10.40% -66.25% -44.79% -11.59% -
ROE -10.84% -20.38% -10.13% -0.66% 0.00% -15.04% -4.82% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
RPS 0.70 4.04 4.78 1.39 1.24 2.53 4.51 -30.64%
EPS -0.95 -2.38 -1.59 -0.12 -0.80 -1.11 -0.53 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.1168 0.1565 0.1879 0.00 0.0735 0.1104 -4.48%
Adjusted Per Share Value based on latest NOSH - 421,894
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
RPS 10.11 8.19 9.69 8.50 3.31 6.73 8.25 4.07%
EPS -13.68 -4.83 -3.22 -0.77 -2.13 -2.94 -0.97 68.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2621 0.2369 0.3174 1.1532 0.00 0.1957 0.2021 43.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/11/16 30/11/15 -
Price 0.185 0.04 0.05 0.105 0.035 0.03 0.085 -
P/RPS 26.43 0.99 1.05 7.58 2.81 1.19 1.89 67.90%
P/EPS -19.53 -1.68 -3.15 -84.15 -4.38 -2.71 -15.97 4.03%
EY -5.12 -59.51 -31.71 -1.19 -22.85 -36.85 -6.26 -3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.34 0.32 0.56 0.00 0.41 0.77 22.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/11/16 30/11/15 CAGR
Date 30/03/21 26/02/20 28/02/19 28/02/18 - 19/01/17 - -
Price 0.105 0.045 0.05 0.095 0.00 0.03 0.00 -
P/RPS 15.00 1.11 1.05 6.86 0.00 1.19 0.00 -
P/EPS -11.09 -1.89 -3.15 -76.14 0.00 -2.71 0.00 -
EY -9.02 -52.90 -31.71 -1.31 0.00 -36.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.39 0.32 0.51 0.00 0.41 0.00 -

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