[ERDASAN] QoQ Annualized Quarter Result on 31-May-2012 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
24-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -934.78%
YoY- -211.37%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 25,126 29,136 30,490 34,368 37,216 34,201 33,018 -16.66%
PBT -10,590 -7,817 -6,606 -1,424 966 1,328 1,312 -
Tax -251 -505 -492 -496 -736 -442 -392 -25.73%
NP -10,841 -8,322 -7,098 -1,920 230 885 920 -
-
NP to SH -10,841 -8,322 -7,098 -1,920 230 885 920 -
-
Tax Rate - - - - 76.19% 33.28% 29.88% -
Total Cost 35,967 37,458 37,588 36,288 36,986 33,316 32,098 7.88%
-
Net Worth 13,076 173,490 202,666 21,653 21,911 22,845 22,310 -29.98%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 13,076 173,490 202,666 21,653 21,911 22,845 22,310 -29.98%
NOSH 186,271 1,835,882 1,867,894 177,777 175,714 179,459 176,923 3.49%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -43.15% -28.56% -23.28% -5.59% 0.62% 2.59% 2.79% -
ROE -82.91% -4.80% -3.50% -8.87% 1.05% 3.88% 4.12% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 13.49 1.59 1.63 19.33 21.18 19.06 18.66 -19.46%
EPS -5.82 -0.45 -0.38 -1.08 0.13 0.49 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0945 0.1085 0.1218 0.1247 0.1273 0.1261 -32.35%
Adjusted Per Share Value based on latest NOSH - 177,777
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 10.98 12.73 13.33 15.02 16.27 14.95 14.43 -16.66%
EPS -4.74 -3.64 -3.10 -0.84 0.10 0.39 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.7583 0.8858 0.0946 0.0958 0.0999 0.0975 -29.94%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.085 0.16 0.17 0.19 0.19 0.08 0.06 -
P/RPS 0.63 10.08 10.41 0.98 0.90 0.42 0.32 57.14%
P/EPS -1.46 -35.29 -44.74 -17.59 145.16 16.22 11.54 -
EY -68.47 -2.83 -2.24 -5.68 0.69 6.17 8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.69 1.57 1.56 1.52 0.63 0.48 85.32%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 31/01/13 31/10/12 24/07/12 27/04/12 16/01/12 25/10/11 -
Price 0.095 0.11 0.17 0.17 0.23 0.14 0.07 -
P/RPS 0.70 6.93 10.41 0.88 1.09 0.73 0.38 50.32%
P/EPS -1.63 -24.26 -44.74 -15.74 175.71 28.38 13.46 -
EY -61.26 -4.12 -2.24 -6.35 0.57 3.52 7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.16 1.57 1.40 1.84 1.10 0.56 79.88%

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