[ERDASAN] YoY Annualized Quarter Result on 30-Nov-2011 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
16-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
30-Nov-2011 [#3]
Profit Trend
QoQ- -3.77%
YoY- 8.5%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 24,677 22,225 29,136 34,201 35,994 21,825 32,864 -4.66%
PBT 2,017 -176 -7,817 1,328 1,090 -3,381 -414 -
Tax -400 -340 -505 -442 -274 -26 -50 41.39%
NP 1,617 -516 -8,322 885 816 -3,408 -465 -
-
NP to SH 1,617 -516 -8,322 885 816 -3,304 -430 -
-
Tax Rate 19.83% - - 33.28% 25.14% - - -
Total Cost 23,060 22,741 37,458 33,316 35,178 25,233 33,329 -5.95%
-
Net Worth 35,216 11,374 173,490 22,845 23,330 21,080 24,404 6.30%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 35,216 11,374 173,490 22,845 23,330 21,080 24,404 6.30%
NOSH 391,290 168,260 1,835,882 179,459 185,454 179,565 179,444 13.86%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 6.55% -2.32% -28.56% 2.59% 2.27% -15.61% -1.42% -
ROE 4.59% -4.54% -4.80% 3.88% 3.50% -15.67% -1.76% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 6.31 13.21 1.59 19.06 19.41 12.15 18.31 -16.26%
EPS 0.41 -0.27 -0.45 0.49 0.44 -1.84 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0676 0.0945 0.1273 0.1258 0.1174 0.136 -6.64%
Adjusted Per Share Value based on latest NOSH - 185,454
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 10.79 9.71 12.73 14.95 15.73 9.54 14.36 -4.65%
EPS 0.71 -0.23 -3.64 0.39 0.36 -1.44 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.0497 0.7583 0.0999 0.102 0.0921 0.1067 6.29%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.09 0.125 0.16 0.08 0.06 0.06 0.08 -
P/RPS 1.43 0.95 10.08 0.42 0.31 0.49 0.44 21.69%
P/EPS 21.77 -40.76 -35.29 16.22 13.64 -3.26 -33.33 -
EY 4.59 -2.45 -2.83 6.17 7.33 -30.67 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.85 1.69 0.63 0.48 0.51 0.59 9.18%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 30/01/15 23/01/14 31/01/13 16/01/12 24/01/11 26/01/10 19/01/09 -
Price 0.095 0.085 0.11 0.14 0.07 0.06 0.07 -
P/RPS 1.51 0.64 6.93 0.73 0.36 0.49 0.38 25.84%
P/EPS 22.98 -27.72 -24.26 28.38 15.91 -3.26 -29.17 -
EY 4.35 -3.61 -4.12 3.52 6.29 -30.67 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.26 1.16 1.10 0.56 0.51 0.51 12.96%

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