[EDARAN] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 52.52%
YoY- 31.89%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 47,332 48,112 52,208 45,378 43,289 39,272 27,756 42.68%
PBT 5,516 4,294 4,112 -2,467 -6,502 -280 -2,552 -
Tax -1,133 -26 -52 -913 -605 -30 -60 607.85%
NP 4,382 4,268 4,060 -3,380 -7,108 -310 -2,612 -
-
NP to SH 4,406 4,300 4,084 -3,411 -7,184 -436 -2,588 -
-
Tax Rate 20.54% 0.61% 1.26% - - - - -
Total Cost 42,949 43,844 48,148 48,758 50,397 39,582 30,368 25.96%
-
Net Worth 24,331 24,192 23,104 22,119 20,208 25,200 23,810 1.45%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 1,351 2,026 - - - - - -
Div Payout % 30.66% 47.13% - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 24,331 24,192 23,104 22,119 20,208 25,200 23,810 1.45%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.26% 8.87% 7.78% -7.45% -16.42% -0.79% -9.41% -
ROE 18.11% 17.77% 17.68% -15.42% -35.55% -1.73% -10.87% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 81.74 83.09 90.16 78.37 74.76 67.82 47.93 42.69%
EPS 7.61 7.42 7.04 -5.89 -12.40 -0.76 -4.48 -
DPS 2.33 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4202 0.4178 0.399 0.382 0.349 0.4352 0.4112 1.45%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 81.61 82.95 90.01 78.24 74.64 67.71 47.86 42.68%
EPS 7.60 7.41 7.04 -5.88 -12.39 -0.75 -4.46 -
DPS 2.33 3.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4195 0.4171 0.3983 0.3814 0.3484 0.4345 0.4105 1.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.455 0.44 0.30 0.32 0.215 0.45 0.415 -
P/RPS 0.56 0.53 0.33 0.41 0.29 0.66 0.87 -25.43%
P/EPS 5.98 5.93 4.25 -5.43 -1.73 -59.76 -9.29 -
EY 16.73 16.88 23.51 -18.41 -57.70 -1.67 -10.77 -
DY 5.13 7.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 0.75 0.84 0.62 1.03 1.01 4.56%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 24/11/20 26/08/20 24/06/20 26/02/20 27/11/19 -
Price 0.545 0.545 0.34 0.35 0.335 0.38 0.415 -
P/RPS 0.67 0.66 0.38 0.45 0.45 0.56 0.87 -15.96%
P/EPS 7.16 7.34 4.82 -5.94 -2.70 -50.47 -9.29 -
EY 13.96 13.63 20.74 -16.83 -37.03 -1.98 -10.77 -
DY 4.28 6.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.30 0.85 0.92 0.96 0.87 1.01 18.30%

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