[ERDASAN] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 70.08%
YoY- -33.13%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
Revenue 19,449 17,592 9,490 7,429 15,333 7,579 15,387 24.10%
PBT -2,016 -4,138 -3,172 -2,928 -9,252 -4,990 -7,001 -68.25%
Tax -6 2 8 -23 -23 -31 109 -
NP -2,022 -4,136 -3,164 -2,951 -9,275 -5,021 -6,892 -67.70%
-
NP to SH -1,752 -3,817 -2,898 -2,676 -8,945 -4,872 -6,734 -71.09%
-
Tax Rate - - - - - - - -
Total Cost 21,471 21,728 12,654 10,380 24,608 12,600 22,279 -3.34%
-
Net Worth 263,837 183,656 83,326 72,877 61,321 0 44,771 412.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
Net Worth 263,837 183,656 83,326 72,877 61,321 0 44,771 412.90%
NOSH 421,894 412,844 1,220,000 1,025,000 866,121 609,140 609,140 -28.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
NP Margin -10.40% -23.51% -33.34% -39.72% -60.49% -66.25% -44.79% -
ROE -0.66% -2.08% -3.48% -3.67% -14.59% 0.00% -15.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
RPS 1.39 1.79 0.78 0.72 1.77 1.24 2.53 -42.42%
EPS -0.12 -0.39 -0.24 -0.26 -1.03 -0.80 -1.11 -87.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.1866 0.0683 0.0711 0.0708 0.00 0.0735 137.53%
Adjusted Per Share Value based on latest NOSH - 1,025,000
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
RPS 8.50 7.69 4.15 3.25 6.70 3.31 6.73 24.01%
EPS -0.77 -1.67 -1.27 -1.17 -3.91 -2.13 -2.94 -70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1532 0.8027 0.3642 0.3185 0.268 0.00 0.1957 412.87%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 28/02/17 30/12/16 30/11/16 -
Price 0.105 0.125 0.04 0.05 0.04 0.035 0.03 -
P/RPS 7.58 6.99 5.14 6.90 2.26 2.81 1.19 451.02%
P/EPS -84.15 -32.23 -16.84 -19.15 -3.87 -4.38 -2.71 2272.90%
EY -1.19 -3.10 -5.94 -5.22 -25.82 -22.85 -36.85 -95.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.59 0.70 0.56 0.00 0.41 33.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 28/02/17 31/12/16 30/11/16 CAGR
Date 28/02/18 29/11/17 29/08/17 30/05/17 28/04/17 - 19/01/17 -
Price 0.095 0.105 0.04 0.05 0.045 0.00 0.03 -
P/RPS 6.86 5.87 5.14 6.90 2.54 0.00 1.19 402.59%
P/EPS -76.14 -27.07 -16.84 -19.15 -4.36 0.00 -2.71 2063.91%
EY -1.31 -3.69 -5.94 -5.22 -22.95 0.00 -36.85 -95.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.59 0.70 0.64 0.00 0.41 22.28%

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