[ERDASAN] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -8.25%
YoY- -84.09%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 30,928 23,121 24,609 21,206 19,770 18,747 16,834 49.95%
PBT -20,606 -31,293 -14,645 -16,617 -15,385 -13,057 -13,012 35.82%
Tax 77 0 1 1 1 1,820 1,774 -87.62%
NP -20,529 -31,293 -14,644 -16,616 -15,384 -11,237 -11,238 49.38%
-
NP to SH -20,529 -31,293 -14,644 -16,616 -15,349 -11,047 -10,980 51.70%
-
Tax Rate - - - - - - - -
Total Cost 51,457 54,414 39,253 37,822 35,154 29,984 28,072 49.72%
-
Net Worth 369,517 288,748 116,916 50,129 47,203 54,204 56,664 248.64%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 369,517 288,748 116,916 50,129 47,203 54,204 56,664 248.64%
NOSH 4,229,101 4,155,651 2,266,568 1,498,259 1,496,949 464,083 464,083 335.69%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -66.38% -135.34% -59.51% -78.36% -77.81% -59.94% -66.76% -
ROE -5.56% -10.84% -12.53% -33.15% -32.52% -20.38% -19.38% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.73 0.70 1.22 2.27 3.96 4.04 3.63 -65.64%
EPS -0.49 -0.95 -0.73 -1.78 -3.08 -2.38 -2.37 -65.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.0874 0.0581 0.0536 0.0946 0.1168 0.1221 -19.96%
Adjusted Per Share Value based on latest NOSH - 1,498,259
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.52 10.11 10.76 9.27 8.64 8.19 7.36 49.93%
EPS -8.97 -13.68 -6.40 -7.26 -6.71 -4.83 -4.80 51.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6151 1.2621 0.511 0.2191 0.2063 0.2369 0.2477 248.62%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.095 0.185 0.07 0.105 0.025 0.04 0.05 -
P/RPS 12.99 26.43 5.72 4.63 0.63 0.99 1.38 345.20%
P/EPS -19.56 -19.53 -9.62 -5.91 -0.81 -1.68 -2.11 340.69%
EY -5.11 -5.12 -10.40 -16.92 -123.04 -59.51 -47.32 -77.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 2.12 1.20 1.96 0.26 0.34 0.41 91.79%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 30/06/21 30/03/21 30/11/20 26/08/20 17/08/20 26/02/20 27/11/19 -
Price 0.065 0.105 0.20 0.095 0.085 0.045 0.07 -
P/RPS 8.89 15.00 16.35 4.19 2.15 1.11 1.93 176.58%
P/EPS -13.39 -11.09 -27.48 -5.35 -2.76 -1.89 -2.96 173.27%
EY -7.47 -9.02 -3.64 -18.70 -36.19 -52.90 -33.80 -63.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.20 3.44 1.77 0.90 0.39 0.57 18.98%

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