[ERDASAN] YoY TTM Result on 31-Dec-2022 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 10.69%
YoY- -1075.25%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 38,287 63,619 78,099 23,121 18,747 22,177 19,449 11.94%
PBT -77,906 -136,124 -11,653 -31,293 -13,057 -7,557 -2,016 83.81%
Tax -294 -29 68 0 1,820 -74 -6 91.23%
NP -78,200 -136,153 -11,585 -31,293 -11,237 -7,631 -2,022 83.84%
-
NP to SH -78,200 -136,153 -11,585 -31,293 -11,047 -7,359 -1,752 88.28%
-
Tax Rate - - - - - - - -
Total Cost 116,487 199,772 89,684 54,414 29,984 29,808 21,471 32.54%
-
Net Worth 124,864 314,432 422,159 288,748 54,204 72,629 263,837 -11.71%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 124,864 314,432 422,159 288,748 54,204 72,629 263,837 -11.71%
NOSH 6,786,103 6,000,621 5,283,125 4,155,651 464,083 464,083 421,894 58.84%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -204.25% -214.01% -14.83% -135.34% -59.94% -34.41% -10.40% -
ROE -62.63% -43.30% -2.74% -10.84% -20.38% -10.13% -0.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.12 1.06 1.50 0.70 4.04 4.78 1.39 -3.53%
EPS -2.29 -2.27 -0.22 -0.95 -2.38 -1.59 -0.12 63.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0524 0.0813 0.0874 0.1168 0.1565 0.1879 -23.85%
Adjusted Per Share Value based on latest NOSH - 6,000,621
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.73 27.81 34.14 10.11 8.19 9.69 8.50 11.94%
EPS -34.18 -59.51 -5.06 -13.68 -4.83 -3.22 -0.77 88.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5458 1.3743 1.8452 1.2621 0.2369 0.3174 1.1532 -11.71%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.01 0.015 0.03 0.185 0.04 0.05 0.105 -
P/RPS 0.89 1.41 1.99 26.43 0.99 1.05 7.58 -30.01%
P/EPS -0.44 -0.66 -13.45 -19.53 -1.68 -3.15 -84.15 -58.32%
EY -229.22 -151.27 -7.44 -5.12 -59.51 -31.71 -1.19 140.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.37 2.12 0.34 0.32 0.56 -11.44%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 30/03/21 26/02/20 28/02/19 28/02/18 -
Price 0.185 0.015 0.02 0.105 0.045 0.05 0.095 -
P/RPS 16.48 1.41 1.33 15.00 1.11 1.05 6.86 15.72%
P/EPS -8.07 -0.66 -8.96 -11.09 -1.89 -3.15 -76.14 -31.19%
EY -12.39 -151.27 -11.16 -9.02 -52.90 -31.71 -1.31 45.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.05 0.29 0.25 1.20 0.39 0.32 0.51 46.51%

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