[ERDASAN] YoY Cumulative Quarter Result on 30-Nov-2008 [#3]

Stock
[ERDASAN] ERDASAN GROUP BERHAD
Announcement Date
19-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -244.84%
YoY- 90.58%
Quarter Report
Latest QR
Upcoming QR
ERDASAN's Result
ERDASAN's Financial Summary
View:
Show?
Cumulative Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 25,651 26,996 16,369 24,648 22,604 24,436 14,962 9.39%
PBT 996 818 -2,536 -311 -3,362 1,035 2,800 -15.81%
Tax -332 -206 -20 -38 -36 -240 -616 -9.78%
NP 664 612 -2,556 -349 -3,398 795 2,184 -17.99%
-
NP to SH 664 612 -2,478 -323 -3,430 741 2,184 -17.99%
-
Tax Rate 33.33% 25.18% - - - 23.19% 22.00% -
Total Cost 24,987 26,384 18,925 24,997 26,002 23,641 12,778 11.82%
-
Net Worth 22,845 23,330 21,080 24,404 27,440 35,904 33,576 -6.21%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 22,845 23,330 21,080 24,404 27,440 35,904 33,576 -6.21%
NOSH 179,459 185,454 179,565 179,444 168,137 168,409 166,717 1.23%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 2.59% 2.27% -15.61% -1.42% -15.03% 3.25% 14.60% -
ROE 2.91% 2.62% -11.75% -1.32% -12.50% 2.06% 6.50% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 14.29 14.56 9.12 13.74 13.44 14.51 8.97 8.06%
EPS 0.37 0.33 -1.38 -0.18 -2.04 0.44 1.31 -18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.1258 0.1174 0.136 0.1632 0.2132 0.2014 -7.35%
Adjusted Per Share Value based on latest NOSH - 181,999
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 11.21 11.80 7.15 10.77 9.88 10.68 6.54 9.39%
EPS 0.29 0.27 -1.08 -0.14 -1.50 0.32 0.95 -17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.102 0.0921 0.1067 0.1199 0.1569 0.1468 -6.21%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.08 0.06 0.06 0.08 0.13 0.21 0.19 -
P/RPS 0.56 0.41 0.66 0.58 0.97 1.45 2.12 -19.89%
P/EPS 21.62 18.18 -4.35 -44.44 -6.37 47.73 14.50 6.88%
EY 4.63 5.50 -23.00 -2.25 -15.69 2.10 6.89 -6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.48 0.51 0.59 0.80 0.98 0.94 -6.44%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 16/01/12 24/01/11 26/01/10 19/01/09 29/01/08 24/01/07 25/01/06 -
Price 0.14 0.07 0.06 0.07 0.12 0.22 0.28 -
P/RPS 0.98 0.48 0.66 0.51 0.89 1.52 3.12 -17.54%
P/EPS 37.84 21.21 -4.35 -38.89 -5.88 50.00 21.37 9.98%
EY 2.64 4.71 -23.00 -2.57 -17.00 2.00 4.68 -9.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.56 0.51 0.51 0.74 1.03 1.39 -3.82%

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