[ERDASAN] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -1962.49%
YoY- 40.06%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 67,602 72,620 78,133 86,321 97,916 113,208 30,928 68.34%
PBT -47,554 -54,512 -128,155 -17,830 958 496 -20,607 74.53%
Tax -24 -24 -22 -12 0 0 77 -
NP -47,578 -54,536 -128,177 -17,842 958 496 -20,530 75.03%
-
NP to SH -47,578 -54,536 -128,177 -17,842 958 496 -20,530 75.03%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 115,180 127,156 206,310 104,163 96,958 112,712 51,458 71.02%
-
Net Worth 311,432 320,677 312,328 422,159 386,917 374,325 369,517 -10.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 311,432 320,677 312,328 422,159 386,917 374,325 369,517 -10.76%
NOSH 6,000,621 6,000,621 5,905,209 5,283,125 4,823,129 4,289,101 4,229,101 26.24%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -70.38% -75.10% -164.05% -20.67% 0.98% 0.44% -66.38% -
ROE -15.28% -17.01% -41.04% -4.23% 0.25% 0.13% -5.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.13 1.21 1.41 1.66 2.16 2.66 0.73 33.77%
EPS -0.80 -0.92 -2.63 -0.39 0.02 0.00 -0.78 1.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0536 0.0564 0.0813 0.0852 0.0878 0.0874 -29.32%
Adjusted Per Share Value based on latest NOSH - 5,283,125
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 29.55 31.74 34.15 37.73 42.80 49.48 13.52 68.33%
EPS -20.80 -23.84 -56.02 -7.80 0.42 0.22 -8.97 75.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3612 1.4016 1.3651 1.8452 1.6911 1.6361 1.6151 -10.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.01 0.015 0.02 0.03 0.06 0.065 0.095 -
P/RPS 0.89 1.24 1.42 1.80 2.78 2.45 12.99 -83.22%
P/EPS -1.26 -1.65 -0.86 -8.73 284.42 558.71 -19.56 -83.90%
EY -79.29 -60.77 -115.73 -11.45 0.35 0.18 -5.11 521.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.35 0.37 0.70 0.74 1.09 -68.76%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 27/09/21 30/06/21 -
Price 0.01 0.01 0.015 0.02 0.05 0.06 0.065 -
P/RPS 0.89 0.82 1.06 1.20 2.32 2.26 8.89 -78.40%
P/EPS -1.26 -1.10 -0.65 -5.82 237.02 515.73 -13.39 -79.28%
EY -79.29 -91.15 -154.31 -17.18 0.42 0.19 -7.47 382.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.27 0.25 0.59 0.68 0.74 -59.56%

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