[ERDASAN] QoQ Quarter Result on 30-Nov-2013 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
30-Nov-2013 [#3]
Profit Trend
QoQ- 233.33%
YoY- 102.6%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 6,837 6,321 5,088 5,621 5,256 5,793 3,274 63.15%
PBT 675 833 1,426 170 71 -372 -4,727 -
Tax -176 -235 73 -100 -50 -105 128 -
NP 499 598 1,499 70 21 -477 -4,599 -
-
NP to SH 499 598 1,499 70 21 -477 -4,599 -
-
Tax Rate 26.07% 28.21% -5.12% 58.82% 70.42% - - -
Total Cost 6,338 5,723 3,589 5,551 5,235 6,270 7,873 -13.42%
-
Net Worth 34,431 35,242 21,311 11,660 14,049 13,554 13,452 86.79%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 34,431 35,242 21,311 11,660 14,049 13,554 13,452 86.79%
NOSH 383,846 398,666 245,238 172,500 210,000 198,750 191,624 58.70%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 7.30% 9.46% 29.46% 1.25% 0.40% -8.23% -140.47% -
ROE 1.45% 1.70% 7.03% 0.60% 0.15% -3.52% -34.19% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 1.78 1.59 2.07 3.26 2.50 2.91 1.71 2.70%
EPS 0.13 0.15 0.61 0.04 0.01 -0.24 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.0884 0.0869 0.0676 0.0669 0.0682 0.0702 17.69%
Adjusted Per Share Value based on latest NOSH - 172,500
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 2.99 2.76 2.22 2.46 2.30 2.53 1.43 63.29%
EPS 0.22 0.26 0.66 0.03 0.01 -0.21 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1505 0.154 0.0931 0.051 0.0614 0.0592 0.0588 86.79%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.10 0.075 0.09 0.125 0.105 0.125 0.085 -
P/RPS 5.61 4.73 4.34 3.84 4.20 4.29 4.97 8.38%
P/EPS 76.92 50.00 14.72 308.04 1,050.00 -52.08 -3.54 -
EY 1.30 2.00 6.79 0.32 0.10 -1.92 -28.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.85 1.04 1.85 1.57 1.83 1.21 -5.57%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/10/14 24/07/14 30/04/14 23/01/14 23/10/13 29/07/13 30/04/13 -
Price 0.095 0.085 0.075 0.085 0.30 0.105 0.095 -
P/RPS 5.33 5.36 3.61 2.61 11.99 3.60 5.56 -2.76%
P/EPS 73.08 56.67 12.27 209.46 3,000.00 -43.75 -3.96 -
EY 1.37 1.76 8.15 0.48 0.03 -2.29 -25.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 0.86 1.26 4.48 1.54 1.35 -14.85%

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