[EDARAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 4.68%
YoY- 39.91%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 46,179 48,710 38,508 32,828 37,607 35,962 34,760 20.91%
PBT 485 293 -2,666 -4,184 -4,088 -4,745 -4,502 -
Tax -195 0 0 0 -4 0 0 -
NP 290 293 -2,666 -4,184 -4,092 -4,745 -4,502 -
-
NP to SH 180 158 -2,658 -4,072 -4,272 -4,856 -4,600 -
-
Tax Rate 40.21% 0.00% - - - - - -
Total Cost 45,889 48,417 41,174 37,012 41,699 40,707 39,262 10.98%
-
Net Worth 32,156 32,203 30,434 30,701 31,472 32,459 33,503 -2.70%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 32,156 32,203 30,434 30,701 31,472 32,459 33,503 -2.70%
NOSH 58,064 56,666 57,782 57,840 57,886 57,901 57,934 0.14%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.63% 0.60% -6.92% -12.75% -10.88% -13.20% -12.95% -
ROE 0.56% 0.49% -8.73% -13.26% -13.57% -14.96% -13.73% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 79.53 85.96 66.64 56.76 64.97 62.11 60.00 20.72%
EPS 0.31 0.28 -4.60 -7.04 -7.38 -8.39 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5538 0.5683 0.5267 0.5308 0.5437 0.5606 0.5783 -2.85%
Adjusted Per Share Value based on latest NOSH - 57,840
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 79.62 83.98 66.39 56.60 64.84 62.00 59.93 20.91%
EPS 0.31 0.27 -4.58 -7.02 -7.37 -8.37 -7.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5544 0.5552 0.5247 0.5293 0.5426 0.5596 0.5776 -2.70%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.32 0.28 0.33 0.41 0.33 0.26 0.25 -
P/RPS 0.40 0.33 0.50 0.72 0.51 0.42 0.42 -3.20%
P/EPS 103.23 100.00 -7.17 -5.82 -4.47 -3.10 -3.15 -
EY 0.97 1.00 -13.94 -17.17 -22.36 -32.26 -31.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.63 0.77 0.61 0.46 0.43 22.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 25/02/15 26/11/14 28/08/14 28/05/14 28/02/14 -
Price 0.325 0.27 0.315 0.305 0.355 0.31 0.33 -
P/RPS 0.41 0.31 0.47 0.54 0.55 0.50 0.55 -17.82%
P/EPS 104.84 96.43 -6.85 -4.33 -4.81 -3.70 -4.16 -
EY 0.95 1.04 -14.60 -23.08 -20.79 -27.05 -24.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.60 0.57 0.65 0.55 0.57 2.33%

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