[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -39.98%
YoY- -77.62%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 23,008 33,143 33,153 30,414 25,520 40,157 45,856 -36.83%
PBT -224 -251 -586 -10,000 -7,144 -7,473 -3,617 -84.32%
Tax 0 -38 -50 0 0 -1,209 -1,593 -
NP -224 -289 -637 -10,000 -7,144 -8,682 -5,210 -87.70%
-
NP to SH -224 -289 -637 -10,000 -7,144 -8,682 -5,210 -87.70%
-
Tax Rate - - - - - - - -
Total Cost 23,232 33,432 33,790 40,414 32,664 48,839 51,066 -40.81%
-
Net Worth 47,071 45,613 45,977 41,662 44,949 46,634 51,446 -5.74%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 47,071 45,613 45,977 41,662 44,949 46,634 51,446 -5.74%
NOSH 62,222 60,208 59,749 60,024 59,932 59,979 60,030 2.41%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.97% -0.87% -1.92% -32.88% -27.99% -21.62% -11.36% -
ROE -0.48% -0.63% -1.39% -24.00% -15.89% -18.62% -10.13% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.98 55.05 55.49 50.67 42.58 66.95 76.39 -38.31%
EPS -0.36 -0.48 -1.07 -16.66 -11.92 -14.47 -8.68 -87.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7565 0.7576 0.7695 0.6941 0.75 0.7775 0.857 -7.97%
Adjusted Per Share Value based on latest NOSH - 59,962
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.35 55.24 55.26 50.69 42.53 66.93 76.43 -36.82%
EPS -0.37 -0.48 -1.06 -16.67 -11.91 -14.47 -8.68 -87.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7845 0.7602 0.7663 0.6944 0.7492 0.7772 0.8574 -5.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.34 0.38 0.27 0.34 0.35 0.31 0.51 -
P/RPS 0.92 0.69 0.49 0.67 0.82 0.46 0.67 23.51%
P/EPS -94.44 -79.17 -25.31 -2.04 -2.94 -2.14 -5.88 535.50%
EY -1.06 -1.26 -3.95 -49.00 -34.06 -46.69 -17.02 -84.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.35 0.49 0.47 0.40 0.60 -17.43%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 27/05/05 25/02/05 30/11/04 27/08/04 28/05/04 -
Price 0.29 0.46 0.22 0.30 0.34 0.28 0.31 -
P/RPS 0.78 0.84 0.40 0.59 0.80 0.42 0.41 53.47%
P/EPS -80.56 -95.83 -20.62 -1.80 -2.85 -1.93 -3.57 697.03%
EY -1.24 -1.04 -4.85 -55.53 -35.06 -51.70 -28.00 -87.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.61 0.29 0.43 0.45 0.36 0.36 3.66%

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