[ERDASAN] QoQ Annualized Quarter Result on 31-May-2014 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ- 115.3%
YoY- 225.37%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 23,398 24,677 26,316 25,284 21,757 22,225 22,098 3.89%
PBT 418 2,017 3,018 3,332 1,293 -176 -602 -
Tax 301 -400 -822 -940 -182 -340 -310 -
NP 719 1,617 2,196 2,392 1,111 -516 -912 -
-
NP to SH 719 1,617 2,196 2,392 1,111 -516 -912 -
-
Tax Rate -72.01% 19.83% 27.24% 28.21% 14.08% - - -
Total Cost 22,679 23,060 24,120 22,892 20,646 22,741 23,010 -0.96%
-
Net Worth 42,061 35,216 35,175 35,242 18,296 11,374 13,263 116.30%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 42,061 35,216 35,175 35,242 18,296 11,374 13,263 116.30%
NOSH 399,444 391,290 392,142 398,666 210,545 168,260 198,260 59.72%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 3.07% 6.55% 8.34% 9.46% 5.11% -2.32% -4.13% -
ROE 1.71% 4.59% 6.24% 6.79% 6.07% -4.54% -6.88% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 5.86 6.31 6.71 6.34 10.33 13.21 11.15 -34.95%
EPS 0.18 0.41 0.56 0.60 0.53 -0.27 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.09 0.0897 0.0884 0.0869 0.0676 0.0669 35.42%
Adjusted Per Share Value based on latest NOSH - 398,666
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 10.23 10.79 11.50 11.05 9.51 9.71 9.66 3.90%
EPS 0.31 0.71 0.96 1.05 0.49 -0.23 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1838 0.1539 0.1537 0.154 0.08 0.0497 0.058 116.20%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.09 0.09 0.10 0.075 0.09 0.125 0.105 -
P/RPS 1.54 1.43 1.49 1.18 0.87 0.95 0.94 39.09%
P/EPS 50.00 21.77 17.86 12.50 17.06 -40.76 -22.83 -
EY 2.00 4.59 5.60 8.00 5.86 -2.45 -4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.11 0.85 1.04 1.85 1.57 -33.64%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 30/01/15 29/10/14 24/07/14 30/04/14 23/01/14 23/10/13 -
Price 0.125 0.095 0.095 0.085 0.075 0.085 0.30 -
P/RPS 2.13 1.51 1.42 1.34 0.73 0.64 2.69 -14.44%
P/EPS 69.44 22.98 16.96 14.17 14.21 -27.72 -65.22 -
EY 1.44 4.35 5.89 7.06 7.04 -3.61 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.06 1.06 0.96 0.86 1.26 4.48 -58.77%

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