[ERDASAN] YoY TTM Result on 31-May-2006 [#1]

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
TTM Result
Revenue	28,534	28,264	31,550	29,579	10,810	27.44%
YoY %	0.96%	-10.42%	6.66%	173.63%	-	-
Horiz. %	263.96%	261.46%	291.86%	273.63%	100.00%	-
PBT	-2,822	-5,314	-2,725	4,293	4,725	-
YoY %	46.89%	-95.01%	-163.48%	-9.14%	-	-
Horiz. %	-59.72%	-112.47%	-57.67%	90.86%	100.00%	-
Tax	-13	143	-109	-838	-184	-48.42%
YoY %	-109.09%	231.19%	86.99%	-355.43%	-	-
Horiz. %	7.07%	-77.72%	59.24%	455.43%	100.00%	-
NP	-2,835	-5,171	-2,834	3,455	4,541	-
YoY %	45.18%	-82.46%	-182.03%	-23.92%	-	-
Horiz. %	-62.43%	-113.87%	-62.41%	76.08%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-2,737	-5,126	-2,926	3,414	4,541	-
YoY %	46.61%	-75.19%	-185.71%	-24.82%	-	-
Horiz. %	-60.27%	-112.88%	-64.44%	75.18%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	19.52%	3.89%	-
YoY %	-	-	-	401.80%	-	-
Horiz. %	-	-	-	501.80%	100.00%	-
Total Cost	31,369	33,435	34,384	26,124	6,269	49.52%
YoY %	-6.18%	-2.76%	31.62%	316.72%	-	-
Horiz. %	500.38%	533.34%	548.48%	416.72%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	22,251	6,865	28,715	35,823	30,559	-7.62%
YoY %	224.12%	-76.09%	-19.84%	17.23%	-	-
Horiz. %	72.81%	22.46%	93.97%	117.23%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Equity
Net Worth	22,251	6,865	28,715	35,823	30,559	-7.62%
YoY %	224.12%	-76.09%	-19.84%	17.23%	-	-
Horiz. %	72.81%	22.46%	93.97%	117.23%	100.00%	-
NOSH	179,154	50,000	168,024	170,588	159,999	2.86%
YoY %	258.31%	-70.24%	-1.50%	6.62%	-	-
Horiz. %	111.97%	31.25%	105.02%	106.62%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Ratio Analysis
NP Margin	-9.94%	-18.30%	-8.98%	11.68%	42.01%	-
YoY %	45.68%	-103.79%	-176.88%	-72.20%	-	-
Horiz. %	-23.66%	-43.56%	-21.38%	27.80%	100.00%	-
ROE	-12.30%	-74.67%	-10.19%	9.53%	14.86%	-
YoY %	83.53%	-632.78%	-206.93%	-35.87%	-	-
Horiz. %	-82.77%	-502.49%	-68.57%	64.13%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Per Share
RPS	15.93	56.53	18.78	17.34	6.76	23.88%
YoY %	-71.82%	201.01%	8.30%	156.51%	-	-
Horiz. %	235.65%	836.24%	277.81%	256.51%	100.00%	-
EPS	-1.53	-10.25	-1.74	2.00	2.84	-
YoY %	85.07%	-489.08%	-187.00%	-29.58%	-	-
Horiz. %	-53.87%	-360.92%	-61.27%	70.42%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1242	0.1373	0.1709	0.21	0.191	-10.19%
YoY %	-9.54%	-19.66%	-18.62%	9.95%	-	-
Horiz. %	65.03%	71.88%	89.48%	109.95%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 170,588
RPS	12.47	12.35	13.79	12.93	4.72	27.47%
YoY %	0.97%	-10.44%	6.65%	173.94%	-	-
Horiz. %	264.19%	261.65%	292.16%	273.94%	100.00%	-
EPS	-1.20	-2.24	-1.28	1.49	1.98	-
YoY %	46.43%	-75.00%	-185.91%	-24.75%	-	-
Horiz. %	-60.61%	-113.13%	-64.65%	75.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0973	0.03	0.1255	0.1566	0.1336	-7.61%
YoY %	224.33%	-76.10%	-19.86%	17.22%	-	-
Horiz. %	72.83%	22.46%	93.94%	117.22%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	-
Price	0.05	0.12	0.14	0.30	0.19	-
P/RPS	0.31	0.21	0.75	1.73	2.81	-42.34%
YoY %	47.62%	-72.00%	-56.65%	-38.43%	-	-
Horiz. %	11.03%	7.47%	26.69%	61.57%	100.00%	-
P/EPS	-3.27	-1.17	-8.04	14.99	6.69	-
YoY %	-179.49%	85.45%	-153.64%	124.07%	-	-
Horiz. %	-48.88%	-17.49%	-120.18%	224.07%	100.00%	-
EY	-30.55	-85.43	-12.44	6.67	14.94	-
YoY %	64.24%	-586.74%	-286.51%	-55.35%	-	-
Horiz. %	-204.48%	-571.82%	-83.27%	44.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.40	0.87	0.82	1.43	0.99	-20.26%
YoY %	-54.02%	6.10%	-42.66%	44.44%	-	-
Horiz. %	40.40%	87.88%	82.83%	144.44%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	28/07/08	31/07/07	27/07/06	-	-
Price	0.06	0.08	0.14	0.30	0.00	-
P/RPS	0.38	0.14	0.75	1.73	0.00	-
YoY %	171.43%	-81.33%	-56.65%	0.00%	-	-
Horiz. %	21.97%	8.09%	43.35%	100.00%	-	-
P/EPS	-3.93	-0.78	-8.04	14.99	0.00	-
YoY %	-403.85%	90.30%	-153.64%	0.00%	-	-
Horiz. %	-26.22%	-5.20%	-53.64%	100.00%	-	-
EY	-25.46	-128.15	-12.44	6.67	0.00	-
YoY %	80.13%	-930.14%	-286.51%	0.00%	-	-
Horiz. %	-381.71%	-1,921.29%	-186.51%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.48	0.58	0.82	1.43	0.00	-
YoY %	-17.24%	-29.27%	-42.66%	0.00%	-	-
Horiz. %	33.57%	40.56%	57.34%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos