[EDARAN] QoQ Annualized Quarter Result on 30-Jun-2023 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 57.22%
YoY- 289.42%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 93,922 93,838 81,764 69,432 64,964 62,326 45,244 62.65%
PBT 4,270 2,796 1,568 3,241 2,336 1,350 -3,864 -
Tax -1,906 -1,600 -488 -1,219 -1,050 -728 -24 1742.68%
NP 2,364 1,196 1,080 2,022 1,285 622 -3,888 -
-
NP to SH 2,366 1,198 1,084 2,025 1,288 624 -3,884 -
-
Tax Rate 44.64% 57.22% 31.12% 37.61% 44.95% 53.93% - -
Total Cost 91,558 92,642 80,684 67,410 63,678 61,704 49,132 51.37%
-
Net Worth 29,184 29,728 29,409 29,149 28,130 28,471 27,238 4.70%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 3,474 - - - - - -
Div Payout % - 290.01% - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 29,184 29,728 29,409 29,149 28,130 28,471 27,238 4.70%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.52% 1.27% 1.32% 2.91% 1.98% 1.00% -8.59% -
ROE 8.11% 4.03% 3.69% 6.95% 4.58% 2.19% -14.26% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 162.20 162.06 141.20 119.91 112.19 107.63 78.13 62.66%
EPS 4.09 2.06 1.88 3.50 2.23 1.08 -6.72 -
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.504 0.5134 0.5079 0.5034 0.4858 0.4917 0.4704 4.70%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 161.94 161.79 140.97 119.71 112.01 107.46 78.01 62.65%
EPS 4.08 2.07 1.87 3.49 2.22 1.08 -6.70 -
DPS 0.00 5.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5032 0.5126 0.5071 0.5026 0.485 0.4909 0.4696 4.71%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.21 0.87 0.515 0.47 0.54 0.545 0.55 -
P/RPS 0.75 0.54 0.36 0.39 0.48 0.51 0.70 4.70%
P/EPS 29.60 42.05 27.51 13.44 24.28 50.57 -8.20 -
EY 3.38 2.38 3.64 7.44 4.12 1.98 -12.20 -
DY 0.00 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.69 1.01 0.93 1.11 1.11 1.17 61.37%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 28/11/23 29/08/23 31/05/23 28/02/23 30/11/22 -
Price 1.18 1.33 0.76 0.515 0.47 0.51 0.55 -
P/RPS 0.73 0.82 0.54 0.43 0.42 0.47 0.70 2.83%
P/EPS 28.87 64.29 40.60 14.73 21.13 47.33 -8.20 -
EY 3.46 1.56 2.46 6.79 4.73 2.11 -12.20 -
DY 0.00 4.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.59 1.50 1.02 0.97 1.04 1.17 58.67%

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