[ERDASAN] YoY Annualized Quarter Result on 31-May-2011 [#1]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 470.86%
YoY- 383.55%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 25,284 23,172 34,368 33,404 30,432 18,300 29,156 -2.34%
PBT 3,332 -1,488 -1,424 2,116 -408 -5,276 60 95.26%
Tax -940 -420 -496 -392 -200 -32 -40 69.20%
NP 2,392 -1,908 -1,920 1,724 -608 -5,308 20 121.88%
-
NP to SH 2,392 -1,908 -1,920 1,724 -608 -5,088 20 121.88%
-
Tax Rate 28.21% - - 18.53% - - 66.67% -
Total Cost 22,892 25,080 36,288 31,680 31,040 23,608 29,136 -3.93%
-
Net Worth 35,242 13,554 21,653 22,609 20,367 22,251 6,865 31.32%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 35,242 13,554 21,653 22,609 20,367 22,251 6,865 31.32%
NOSH 398,666 198,750 177,777 179,583 168,888 179,154 50,000 41.32%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 9.46% -8.23% -5.59% 5.16% -2.00% -29.01% 0.07% -
ROE 6.79% -14.08% -8.87% 7.63% -2.99% -22.87% 0.29% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 6.34 11.66 19.33 18.60 18.02 10.21 58.31 -30.90%
EPS 0.60 -0.96 -1.08 0.96 -0.36 -2.84 0.04 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0682 0.1218 0.1259 0.1206 0.1242 0.1373 -7.07%
Adjusted Per Share Value based on latest NOSH - 179,583
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 11.05 10.13 15.02 14.60 13.30 8.00 12.74 -2.34%
EPS 1.05 -0.83 -0.84 0.75 -0.27 -2.22 0.01 117.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.0592 0.0946 0.0988 0.089 0.0973 0.03 31.32%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.075 0.125 0.19 0.07 0.06 0.05 0.12 -
P/RPS 1.18 1.07 0.98 0.38 0.33 0.49 0.21 33.31%
P/EPS 12.50 -13.02 -17.59 7.29 -16.67 -1.76 300.00 -41.10%
EY 8.00 -7.68 -5.68 13.71 -6.00 -56.80 0.33 70.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.83 1.56 0.56 0.50 0.40 0.87 -0.38%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 24/07/14 29/07/13 24/07/12 25/07/11 28/07/10 30/07/09 28/07/08 -
Price 0.085 0.105 0.17 0.055 0.05 0.06 0.08 -
P/RPS 1.34 0.90 0.88 0.30 0.28 0.59 0.14 45.68%
P/EPS 14.17 -10.94 -15.74 5.73 -13.89 -2.11 200.00 -35.66%
EY 7.06 -9.14 -6.35 17.45 -7.20 -47.33 0.50 55.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.54 1.40 0.44 0.41 0.48 0.58 8.75%

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