[EDARAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -41.09%
YoY- -31.48%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,417 64,946 61,086 78,396 59,583 53,436 40,328 29.51%
PBT 701 725 738 552 1,041 900 1,194 -29.90%
Tax 1,169 -2 0 0 -36 0 0 -
NP 1,870 722 738 552 1,005 900 1,194 34.89%
-
NP to SH 1,927 824 802 592 1,005 900 1,194 37.62%
-
Tax Rate -166.76% 0.28% 0.00% 0.00% 3.46% 0.00% 0.00% -
Total Cost 57,547 64,224 60,348 77,844 58,578 52,536 39,134 29.34%
-
Net Worth 54,291 53,992 50,642 50,957 47,581 46,431 46,327 11.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 598 - - -
Div Payout % - - - - 59.52% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 54,291 53,992 50,642 50,957 47,581 46,431 46,327 11.16%
NOSH 67,159 68,666 64,677 64,347 59,821 59,734 59,700 8.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.15% 1.11% 1.21% 0.70% 1.69% 1.68% 2.96% -
ROE 3.55% 1.53% 1.58% 1.16% 2.11% 1.94% 2.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 88.47 94.58 94.45 121.83 99.60 89.46 67.55 19.72%
EPS 3.21 1.20 1.24 0.92 1.68 1.51 2.00 37.12%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.8084 0.7863 0.783 0.7919 0.7954 0.7773 0.776 2.76%
Adjusted Per Share Value based on latest NOSH - 64,347
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 99.03 108.24 101.81 130.66 99.31 89.06 67.21 29.51%
EPS 3.21 1.37 1.34 0.99 1.68 1.50 1.99 37.58%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.9049 0.8999 0.844 0.8493 0.793 0.7739 0.7721 11.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.98 0.93 0.50 0.49 0.40 0.41 -
P/RPS 0.79 1.04 0.98 0.41 0.49 0.45 0.61 18.83%
P/EPS 24.40 81.67 75.00 54.35 29.17 26.55 20.50 12.32%
EY 4.10 1.22 1.33 1.84 3.43 3.77 4.88 -10.97%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.87 1.25 1.19 0.63 0.62 0.51 0.53 39.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 21/11/07 29/08/07 24/05/07 23/02/07 -
Price 0.75 0.85 0.86 0.99 0.51 0.36 0.54 -
P/RPS 0.85 0.90 0.91 0.81 0.51 0.40 0.80 4.12%
P/EPS 26.14 70.83 69.35 107.61 30.36 23.89 27.00 -2.13%
EY 3.83 1.41 1.44 0.93 3.29 4.19 3.70 2.33%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.93 1.08 1.10 1.25 0.64 0.46 0.70 20.87%

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