[EDARAN] QoQ Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 37.71%
YoY- 412.63%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 60,218 70,988 85,852 150,285 172,070 104,940 72,272 -11.46%
PBT 2,322 2,636 2,176 2,510 3,169 1,030 960 80.28%
Tax -341 -536 108 4,426 0 0 0 -
NP 1,981 2,100 2,284 6,936 3,169 1,030 960 62.15%
-
NP to SH 2,006 2,124 2,308 7,203 5,230 2,542 2,592 -15.71%
-
Tax Rate 14.69% 20.33% -4.96% -176.33% 0.00% 0.00% 0.00% -
Total Cost 58,237 68,888 83,568 143,349 168,901 103,910 71,312 -12.64%
-
Net Worth 0 30,232 29,768 30,249 32,235 29,844 29,427 -
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 0 30,232 29,768 30,249 32,235 29,844 29,427 -
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.29% 2.96% 2.66% 4.62% 1.84% 0.98% 1.33% -
ROE 0.00% 7.03% 7.75% 23.81% 16.23% 8.52% 8.81% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 104.00 122.59 148.26 259.54 297.16 181.23 124.81 -11.45%
EPS 3.47 3.66 4.00 12.44 9.03 4.38 4.48 -15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5221 0.5141 0.5224 0.5567 0.5154 0.5082 -
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 100.36 118.31 143.09 250.48 286.78 174.90 120.45 -11.46%
EPS 3.34 3.54 3.85 12.01 8.72 4.24 4.32 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5039 0.4961 0.5042 0.5373 0.4974 0.4905 -
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.535 0.44 0.72 0.35 0.775 0.52 0.22 -
P/RPS 0.51 0.36 0.49 0.13 0.26 0.29 0.18 100.35%
P/EPS 15.44 12.00 18.06 2.81 8.58 11.85 4.91 114.78%
EY 6.48 8.34 5.54 35.54 11.66 8.44 20.35 -53.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 1.40 0.67 1.39 1.01 0.43 -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 26/11/18 28/08/18 31/05/18 14/02/18 27/11/17 -
Price 0.44 0.535 0.615 0.65 0.39 0.615 0.485 -
P/RPS 0.42 0.44 0.41 0.25 0.13 0.34 0.39 5.06%
P/EPS 12.70 14.59 15.43 5.23 4.32 14.01 10.83 11.21%
EY 7.88 6.86 6.48 19.14 23.16 7.14 9.23 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.02 1.20 1.24 0.70 1.19 0.95 -

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