[EDARAN] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -66.62%
YoY- 77.16%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 33,153 30,414 25,520 40,157 45,856 56,530 60,004 -32.64%
PBT -586 -10,000 -7,144 -7,473 -3,617 -3,240 -4,768 -75.24%
Tax -50 0 0 -1,209 -1,593 -2,390 0 -
NP -637 -10,000 -7,144 -8,682 -5,210 -5,630 -4,768 -73.83%
-
NP to SH -637 -10,000 -7,144 -8,682 -5,210 -5,630 -4,768 -73.83%
-
Tax Rate - - - - - - - -
Total Cost 33,790 40,414 32,664 48,839 51,066 62,160 64,772 -35.17%
-
Net Worth 45,977 41,662 44,949 46,634 51,446 52,536 54,047 -10.21%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 45,977 41,662 44,949 46,634 51,446 52,536 54,047 -10.21%
NOSH 59,749 60,024 59,932 59,979 60,030 60,021 59,899 -0.16%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.92% -32.88% -27.99% -21.62% -11.36% -9.96% -7.95% -
ROE -1.39% -24.00% -15.89% -18.62% -10.13% -10.72% -8.82% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 55.49 50.67 42.58 66.95 76.39 94.18 100.17 -32.52%
EPS -1.07 -16.66 -11.92 -14.47 -8.68 -9.38 -7.96 -73.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7695 0.6941 0.75 0.7775 0.857 0.8753 0.9023 -10.06%
Adjusted Per Share Value based on latest NOSH - 59,963
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 57.16 52.44 44.00 69.24 79.06 97.47 103.46 -32.64%
EPS -1.10 -17.24 -12.32 -14.97 -8.98 -9.71 -8.22 -73.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7927 0.7183 0.775 0.804 0.887 0.9058 0.9319 -10.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.27 0.34 0.35 0.31 0.51 0.65 0.83 -
P/RPS 0.49 0.67 0.82 0.46 0.67 0.69 0.83 -29.60%
P/EPS -25.31 -2.04 -2.94 -2.14 -5.88 -6.93 -10.43 80.48%
EY -3.95 -49.00 -34.06 -46.69 -17.02 -14.43 -9.59 -44.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.49 0.47 0.40 0.60 0.74 0.92 -47.46%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 27/08/04 28/05/04 20/02/04 21/11/03 -
Price 0.22 0.30 0.34 0.28 0.31 0.69 0.66 -
P/RPS 0.40 0.59 0.80 0.42 0.41 0.73 0.66 -28.36%
P/EPS -20.62 -1.80 -2.85 -1.93 -3.57 -7.36 -8.29 83.47%
EY -4.85 -55.53 -35.06 -51.70 -28.00 -13.59 -12.06 -45.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.45 0.36 0.36 0.79 0.73 -45.92%

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