[EDARAN] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -42.59%
YoY- 174.17%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 49,369 51,110 36,664 50,168 47,332 48,112 52,208 -3.66%
PBT 1,726 1,640 1,100 5,291 5,516 4,294 4,112 -43.96%
Tax -1,304 -1,116 -544 -2,779 -1,133 -26 -52 758.42%
NP 422 524 556 2,512 4,382 4,268 4,060 -77.92%
-
NP to SH 425 526 560 2,530 4,406 4,300 4,084 -77.90%
-
Tax Rate 75.55% 68.05% 49.45% 52.52% 20.54% 0.61% 1.26% -
Total Cost 48,946 50,586 36,108 47,656 42,949 43,844 48,148 1.10%
-
Net Worth 27,979 28,900 23,712 23,578 24,331 24,192 23,104 13.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,351 - - - 1,351 2,026 - -
Div Payout % 317.66% - - - 30.66% 47.13% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 27,979 28,900 23,712 23,578 24,331 24,192 23,104 13.62%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.86% 1.03% 1.52% 5.01% 9.26% 8.87% 7.78% -
ROE 1.52% 1.82% 2.36% 10.73% 18.11% 17.77% 17.68% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 85.26 88.27 63.32 86.64 81.74 83.09 90.16 -3.66%
EPS 0.73 0.90 0.96 4.37 7.61 7.42 7.04 -77.95%
DPS 2.33 0.00 0.00 0.00 2.33 3.50 0.00 -
NAPS 0.4832 0.4991 0.4095 0.4072 0.4202 0.4178 0.399 13.62%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 85.12 88.12 63.21 86.50 81.61 82.95 90.01 -3.65%
EPS 0.73 0.91 0.97 4.36 7.60 7.41 7.04 -77.95%
DPS 2.33 0.00 0.00 0.00 2.33 3.49 0.00 -
NAPS 0.4824 0.4983 0.4088 0.4065 0.4195 0.4171 0.3983 13.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.645 0.755 0.775 0.805 0.455 0.44 0.30 -
P/RPS 0.76 0.86 1.22 0.93 0.56 0.53 0.33 74.48%
P/EPS 87.81 83.11 80.14 18.42 5.98 5.93 4.25 654.34%
EY 1.14 1.20 1.25 5.43 16.73 16.88 23.51 -86.72%
DY 3.62 0.00 0.00 0.00 5.13 7.95 0.00 -
P/NAPS 1.33 1.51 1.89 1.98 1.08 1.05 0.75 46.55%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 30/11/21 28/09/21 27/05/21 24/02/21 24/11/20 -
Price 0.61 0.70 0.735 0.87 0.545 0.545 0.34 -
P/RPS 0.72 0.79 1.16 1.00 0.67 0.66 0.38 53.17%
P/EPS 83.05 77.06 76.00 19.91 7.16 7.34 4.82 568.26%
EY 1.20 1.30 1.32 5.02 13.96 13.63 20.74 -85.06%
DY 3.83 0.00 0.00 0.00 4.28 6.42 0.00 -
P/NAPS 1.26 1.40 1.79 2.14 1.30 1.30 0.85 30.03%

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