[ERDASAN] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 35.49%
YoY- -667.18%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 34,648 30,432 27,509 21,825 19,224 18,300 31,248 7.10%
PBT 902 -408 -1,627 -3,381 -5,092 -5,276 -1,487 -
Tax -200 -200 -176 -26 10,214 -32 -15 459.64%
NP 702 -608 -1,803 -3,408 5,122 -5,308 -1,502 -
-
NP to SH 702 -608 -1,736 -3,304 -5,122 -5,088 -1,443 -
-
Tax Rate 22.17% - - - - - - -
Total Cost 33,946 31,040 29,312 25,233 14,102 23,608 32,750 2.41%
-
Net Worth 21,656 20,367 21,721 21,080 21,041 22,251 23,426 -5.08%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 21,656 20,367 21,721 21,080 21,041 22,251 23,426 -5.08%
NOSH 175,499 168,888 178,041 179,565 178,920 179,154 178,148 -0.99%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 2.03% -2.00% -6.55% -15.61% 26.64% -29.01% -4.81% -
ROE 3.24% -2.99% -7.99% -15.67% -24.34% -22.87% -6.16% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 19.74 18.02 15.45 12.15 10.74 10.21 17.54 8.17%
EPS 0.40 -0.36 -0.97 -1.84 -2.78 -2.84 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.1206 0.122 0.1174 0.1176 0.1242 0.1315 -4.13%
Adjusted Per Share Value based on latest NOSH - 90,000
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 15.14 13.30 12.02 9.54 8.40 8.00 13.66 7.07%
EPS 0.31 -0.27 -0.76 -1.44 -2.24 -2.22 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.089 0.0949 0.0921 0.092 0.0973 0.1024 -5.06%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.05 0.06 0.06 0.06 0.06 0.05 0.04 -
P/RPS 0.25 0.33 0.39 0.49 0.56 0.49 0.23 5.70%
P/EPS 12.50 -16.67 -6.15 -3.26 -2.10 -1.76 -4.94 -
EY 8.00 -6.00 -16.25 -30.67 -47.71 -56.80 -20.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.49 0.51 0.51 0.40 0.30 23.08%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 28/07/10 28/04/10 26/01/10 26/10/09 30/07/09 29/04/09 -
Price 0.08 0.05 0.05 0.06 0.06 0.06 0.04 -
P/RPS 0.41 0.28 0.32 0.49 0.56 0.59 0.23 46.86%
P/EPS 20.00 -13.89 -5.13 -3.26 -2.10 -2.11 -4.94 -
EY 5.00 -7.20 -19.50 -30.67 -47.71 -47.33 -20.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.41 0.41 0.51 0.51 0.48 0.30 67.20%

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