[ERDASAN] YoY TTM Result on 31-May-2010 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 64.04%
YoY- 77.02%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 22,327 37,459 37,954 30,660 28,534 28,264 31,550 -5.59%
PBT -10,605 82 1,967 -404 -2,822 -5,314 -2,725 25.39%
Tax -232 -762 -1,059 -218 -13 143 -109 13.40%
NP -10,837 -680 908 -622 -2,835 -5,171 -2,834 25.02%
-
NP to SH -10,837 -680 864 -629 -2,737 -5,126 -2,926 24.36%
-
Tax Rate - 929.27% 53.84% - - - - -
Total Cost 33,164 38,139 37,046 31,282 31,369 33,435 34,384 -0.59%
-
Net Worth 13,554 21,653 22,609 20,367 22,251 6,865 28,715 -11.75%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 13,554 21,653 22,609 20,367 22,251 6,865 28,715 -11.75%
NOSH 198,750 177,777 179,583 168,888 179,154 50,000 168,024 2.83%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -48.54% -1.82% 2.39% -2.03% -9.94% -18.30% -8.98% -
ROE -79.95% -3.14% 3.82% -3.09% -12.30% -74.67% -10.19% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 11.23 21.07 21.13 18.15 15.93 56.53 18.78 -8.20%
EPS -5.45 -0.38 0.48 -0.37 -1.53 -10.25 -1.74 20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.1218 0.1259 0.1206 0.1242 0.1373 0.1709 -14.18%
Adjusted Per Share Value based on latest NOSH - 168,888
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 9.76 16.37 16.59 13.40 12.47 12.35 13.79 -5.59%
EPS -4.74 -0.30 0.38 -0.27 -1.20 -2.24 -1.28 24.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0946 0.0988 0.089 0.0973 0.03 0.1255 -11.76%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.125 0.19 0.07 0.06 0.05 0.12 0.14 -
P/RPS 1.11 0.90 0.33 0.33 0.31 0.21 0.75 6.74%
P/EPS -2.29 -49.67 14.55 -16.11 -3.27 -1.17 -8.04 -18.87%
EY -43.62 -2.01 6.87 -6.21 -30.55 -85.43 -12.44 23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.56 0.56 0.50 0.40 0.87 0.82 14.30%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 24/07/12 25/07/11 28/07/10 30/07/09 28/07/08 31/07/07 -
Price 0.105 0.17 0.055 0.05 0.06 0.08 0.14 -
P/RPS 0.93 0.81 0.26 0.28 0.38 0.14 0.75 3.64%
P/EPS -1.93 -44.44 11.43 -13.43 -3.93 -0.78 -8.04 -21.14%
EY -51.93 -2.25 8.75 -7.45 -25.46 -128.15 -12.44 26.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.40 0.44 0.41 0.48 0.58 0.82 11.06%

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