[ERDASAN] QoQ Quarter Result on 31-May-2013 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 89.63%
YoY- 0.63%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 5,088 5,621 5,256 5,793 3,274 6,607 6,653 -16.41%
PBT 1,426 170 71 -372 -4,727 -2,560 -2,946 -
Tax 73 -100 -50 -105 128 -133 -122 -
NP 1,499 70 21 -477 -4,599 -2,693 -3,068 -
-
NP to SH 1,499 70 21 -477 -4,599 -2,693 -3,068 -
-
Tax Rate -5.12% 58.82% 70.42% - - - - -
Total Cost 3,589 5,551 5,235 6,270 7,873 9,300 9,721 -48.62%
-
Net Worth 21,311 11,660 14,049 13,554 13,452 181,777 195,810 -77.29%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 21,311 11,660 14,049 13,554 13,452 181,777 195,810 -77.29%
NOSH 245,238 172,500 210,000 198,750 191,624 1,923,571 1,804,705 -73.66%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 29.46% 1.25% 0.40% -8.23% -140.47% -40.76% -46.11% -
ROE 7.03% 0.60% 0.15% -3.52% -34.19% -1.48% -1.57% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 2.07 3.26 2.50 2.91 1.71 0.34 0.37 216.14%
EPS 0.61 0.04 0.01 -0.24 -2.40 -0.14 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.0676 0.0669 0.0682 0.0702 0.0945 0.1085 -13.79%
Adjusted Per Share Value based on latest NOSH - 198,750
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 2.22 2.46 2.30 2.53 1.43 2.89 2.91 -16.55%
EPS 0.66 0.03 0.01 -0.21 -2.01 -1.18 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0931 0.051 0.0614 0.0592 0.0588 0.7945 0.8558 -77.30%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.09 0.125 0.105 0.125 0.085 0.16 0.17 -
P/RPS 4.34 3.84 4.20 4.29 4.97 46.58 46.11 -79.39%
P/EPS 14.72 308.04 1,050.00 -52.08 -3.54 -114.29 -100.00 -
EY 6.79 0.32 0.10 -1.92 -28.24 -0.88 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.85 1.57 1.83 1.21 1.69 1.57 -24.06%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 23/01/14 23/10/13 29/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.075 0.085 0.30 0.105 0.095 0.11 0.17 -
P/RPS 3.61 2.61 11.99 3.60 5.56 32.03 46.11 -81.78%
P/EPS 12.27 209.46 3,000.00 -43.75 -3.96 -78.57 -100.00 -
EY 8.15 0.48 0.03 -2.29 -25.26 -1.27 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.26 4.48 1.54 1.35 1.16 1.57 -33.12%

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