[ERDASAN] QoQ Cumulative Quarter Result on 28-Feb-2013 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- -73.68%
YoY- -4813.48%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 16,669 11,049 5,793 25,126 21,852 15,245 8,592 55.48%
PBT -132 -301 -372 -10,590 -5,863 -3,303 -356 -48.35%
Tax -255 -155 -105 -251 -379 -246 -124 61.64%
NP -387 -456 -477 -10,841 -6,242 -3,549 -480 -13.36%
-
NP to SH -387 -456 -477 -10,841 -6,242 -3,549 -480 -13.36%
-
Tax Rate - - - - - - - -
Total Cost 17,056 11,505 6,270 35,967 28,094 18,794 9,072 52.27%
-
Net Worth 11,374 13,263 13,554 13,076 173,490 202,666 21,653 -34.87%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 11,374 13,263 13,554 13,076 173,490 202,666 21,653 -34.87%
NOSH 168,260 198,260 198,750 186,271 1,835,882 1,867,894 177,777 -3.59%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin -2.32% -4.13% -8.23% -43.15% -28.56% -23.28% -5.59% -
ROE -3.40% -3.44% -3.52% -82.91% -3.60% -1.75% -2.22% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 9.91 5.57 2.91 13.49 1.19 0.82 4.83 61.39%
EPS -0.20 -0.23 -0.24 -5.82 -0.34 -0.19 -0.27 -18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0669 0.0682 0.0702 0.0945 0.1085 0.1218 -32.44%
Adjusted Per Share Value based on latest NOSH - 191,624
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 7.29 4.83 2.53 10.98 9.55 6.66 3.76 55.42%
EPS -0.17 -0.20 -0.21 -4.74 -2.73 -1.55 -0.21 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.058 0.0592 0.0572 0.7583 0.8858 0.0946 -34.86%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.125 0.105 0.125 0.085 0.16 0.17 0.19 -
P/RPS 1.26 1.88 4.29 0.63 13.44 20.83 3.93 -53.12%
P/EPS -54.35 -45.65 -52.08 -1.46 -47.06 -89.47 -70.37 -15.80%
EY -1.84 -2.19 -1.92 -68.47 -2.13 -1.12 -1.42 18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.57 1.83 1.21 1.69 1.57 1.56 12.02%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 23/10/13 29/07/13 30/04/13 31/01/13 31/10/12 24/07/12 -
Price 0.085 0.30 0.105 0.095 0.11 0.17 0.17 -
P/RPS 0.86 5.38 3.60 0.70 9.24 20.83 3.52 -60.88%
P/EPS -36.96 -130.43 -43.75 -1.63 -32.35 -89.47 -62.96 -29.86%
EY -2.71 -0.77 -2.29 -61.26 -3.09 -1.12 -1.59 42.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 4.48 1.54 1.35 1.16 1.57 1.40 -6.77%

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