[EDARAN] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 155.46%
YoY- 275.78%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 53,436 40,328 32,332 27,391 23,424 23,770 23,008 75.46%
PBT 900 1,194 864 508 -916 -142 -224 -
Tax 0 0 0 0 0 0 0 -
NP 900 1,194 864 508 -916 -142 -224 -
-
NP to SH 900 1,194 864 508 -916 -142 -224 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 52,536 39,134 31,468 26,883 24,340 23,912 23,232 72.37%
-
Net Worth 46,431 46,327 46,175 45,779 44,571 44,753 47,071 -0.90%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 46,431 46,327 46,175 45,779 44,571 44,753 47,071 -0.90%
NOSH 59,734 59,700 59,999 59,764 59,739 59,166 62,222 -2.68%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.68% 2.96% 2.67% 1.85% -3.91% -0.60% -0.97% -
ROE 1.94% 2.58% 1.87% 1.11% -2.06% -0.32% -0.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 89.46 67.55 53.89 45.83 39.21 40.17 36.98 80.30%
EPS 1.51 2.00 1.44 0.85 -1.53 -0.24 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7773 0.776 0.7696 0.766 0.7461 0.7564 0.7565 1.82%
Adjusted Per Share Value based on latest NOSH - 60,050
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 92.13 69.53 55.74 47.23 40.39 40.98 39.67 75.46%
EPS 1.55 2.06 1.49 0.88 -1.58 -0.24 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8005 0.7987 0.7961 0.7893 0.7685 0.7716 0.8116 -0.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.40 0.41 0.28 0.32 0.29 0.26 0.34 -
P/RPS 0.45 0.61 0.52 0.70 0.74 0.65 0.92 -37.94%
P/EPS 26.55 20.50 19.44 37.65 -18.91 -108.33 -94.44 -
EY 3.77 4.88 5.14 2.66 -5.29 -0.92 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.36 0.42 0.39 0.34 0.45 8.71%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 23/02/07 30/11/06 30/08/06 23/05/06 27/02/06 30/11/05 -
Price 0.36 0.54 0.40 0.32 0.34 0.30 0.29 -
P/RPS 0.40 0.80 0.74 0.70 0.87 0.75 0.78 -35.95%
P/EPS 23.89 27.00 27.78 37.65 -22.17 -125.00 -80.56 -
EY 4.19 3.70 3.60 2.66 -4.51 -0.80 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.70 0.52 0.42 0.46 0.40 0.38 13.59%

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