[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 140.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 156,028 175,089 126,790 152,192 80,020 116,931 0 -
PBT 5,328 20,956 14,360 18,650 4,784 16,866 0 -
Tax -1,500 -5,853 -4,661 -4,574 1,072 -5,173 0 -
NP 3,828 15,103 9,698 14,076 5,856 11,693 0 -
-
NP to SH 3,828 15,103 9,698 14,076 5,856 11,693 0 -
-
Tax Rate 28.15% 27.93% 32.46% 24.53% -22.41% 30.67% - -
Total Cost 152,200 159,986 117,092 138,116 74,164 105,238 0 -
-
Net Worth 99,109 98,406 90,624 90,600 84,599 62,902 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 99,109 98,406 90,624 90,600 84,599 62,902 0 -
NOSH 59,812 60,003 60,016 60,000 59,999 43,084 0 -
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.45% 8.63% 7.65% 9.25% 7.32% 10.00% 0.00% -
ROE 3.86% 15.35% 10.70% 15.54% 6.92% 18.59% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 260.86 291.80 211.26 253.65 133.37 271.40 0.00 -
EPS 6.40 25.17 16.16 23.46 9.76 27.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.657 1.64 1.51 1.51 1.41 1.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 59,989
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 269.01 301.88 218.60 262.40 137.97 201.61 0.00 -
EPS 6.60 26.04 16.72 24.27 10.10 20.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7088 1.6967 1.5625 1.5621 1.4586 1.0845 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - -
Price 1.35 2.10 2.01 2.17 1.92 2.20 0.00 -
P/RPS 0.52 0.72 0.95 0.86 1.44 0.81 0.00 -
P/EPS 21.09 8.34 12.44 9.25 19.67 8.11 0.00 -
EY 4.74 11.99 8.04 10.81 5.08 12.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.28 1.33 1.44 1.36 1.51 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/10/02 22/08/02 21/05/02 21/02/02 03/12/01 20/08/01 - -
Price 1.54 2.08 2.28 2.11 2.10 2.12 0.00 -
P/RPS 0.59 0.71 1.08 0.83 1.57 0.78 0.00 -
P/EPS 24.06 8.26 14.11 8.99 21.52 7.81 0.00 -
EY 4.16 12.10 7.09 11.12 4.65 12.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.27 1.51 1.40 1.49 1.45 0.00 -

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