[ERDASAN] QoQ TTM 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- -62.42%
YoY- -4792.64%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 19,944 20,930 22,327 25,126 33,418 35,954 37,459 -34.28%
PBT -4,858 -7,588 -10,605 -10,589 -5,891 -2,991 82 -
Tax -127 -160 -232 -251 -783 -786 -762 -69.68%
NP -4,985 -7,748 -10,837 -10,840 -6,674 -3,777 -680 276.91%
-
NP to SH -4,985 -7,748 -10,837 -10,840 -6,674 -3,777 -680 276.91%
-
Tax Rate - - - - - - 929.27% -
Total Cost 24,929 28,678 33,164 35,966 40,092 39,731 38,139 -24.66%
-
Net Worth 11,660 14,049 13,554 13,452 181,777 195,810 21,653 -33.78%
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 11,660 14,049 13,554 13,452 181,777 195,810 21,653 -33.78%
NOSH 172,500 210,000 198,750 191,624 1,923,571 1,804,705 177,777 -1.98%
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 -24.99% -37.02% -48.54% -43.14% -19.97% -10.51% -1.82% -
ROE -42.75% -55.15% -79.95% -80.58% -3.67% -1.93% -3.14% -
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 11.56 9.97 11.23 13.11 1.74 1.99 21.07 -32.95%
EPS -2.89 -3.69 -5.45 -5.66 -0.35 -0.21 -0.38 286.25%
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 8.72 9.15 9.76 10.98 14.61 15.71 16.37 -34.26%
EPS -2.18 -3.39 -4.74 -4.74 -2.92 -1.65 -0.30 274.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.051 0.0614 0.0592 0.0588 0.7945 0.8558 0.0946 -33.73%
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 1.08 1.05 1.11 0.65 9.21 8.53 0.90 12.91%
P/EPS -4.33 -2.85 -2.29 -1.50 -46.11 -81.23 -49.67 -80.31%
EY -23.12 -35.14 -43.62 -66.55 -2.17 -1.23 -2.01 408.80%
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 0.74 3.01 0.93 0.72 6.33 8.53 0.81 -5.84%
P/EPS -2.94 -8.13 -1.93 -1.68 -31.70 -81.23 -44.44 -83.61%
EY -34.00 -12.30 -51.93 -59.55 -3.15 -1.23 -2.25 510.21%
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