[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 38.19%
YoY- 940.85%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 78,396 59,583 53,436 40,328 32,332 27,391 23,424 123.58%
PBT 552 1,041 900 1,194 864 508 -916 -
Tax 0 -36 0 0 0 0 0 -
NP 552 1,005 900 1,194 864 508 -916 -
-
NP to SH 592 1,005 900 1,194 864 508 -916 -
-
Tax Rate 0.00% 3.46% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 77,844 58,578 52,536 39,134 31,468 26,883 24,340 116.91%
-
Net Worth 50,957 47,581 46,431 46,327 46,175 45,779 44,571 9.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 598 - - - - - -
Div Payout % - 59.52% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 50,957 47,581 46,431 46,327 46,175 45,779 44,571 9.32%
NOSH 64,347 59,821 59,734 59,700 59,999 59,764 59,739 5.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.70% 1.69% 1.68% 2.96% 2.67% 1.85% -3.91% -
ROE 1.16% 2.11% 1.94% 2.58% 1.87% 1.11% -2.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 121.83 99.60 89.46 67.55 53.89 45.83 39.21 112.78%
EPS 0.92 1.68 1.51 2.00 1.44 0.85 -1.53 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7919 0.7954 0.7773 0.776 0.7696 0.766 0.7461 4.04%
Adjusted Per Share Value based on latest NOSH - 59,531
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 135.17 102.73 92.13 69.53 55.74 47.23 40.39 123.57%
EPS 1.02 1.73 1.55 2.06 1.49 0.88 -1.58 -
DPS 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8786 0.8204 0.8005 0.7987 0.7961 0.7893 0.7685 9.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.49 0.40 0.41 0.28 0.32 0.29 -
P/RPS 0.41 0.49 0.45 0.61 0.52 0.70 0.74 -32.51%
P/EPS 54.35 29.17 26.55 20.50 19.44 37.65 -18.91 -
EY 1.84 3.43 3.77 4.88 5.14 2.66 -5.29 -
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.51 0.53 0.36 0.42 0.39 37.63%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 24/05/07 23/02/07 30/11/06 30/08/06 23/05/06 -
Price 0.99 0.51 0.36 0.54 0.40 0.32 0.34 -
P/RPS 0.81 0.51 0.40 0.80 0.74 0.70 0.87 -4.64%
P/EPS 107.61 30.36 23.89 27.00 27.78 37.65 -22.17 -
EY 0.93 3.29 4.19 3.70 3.60 2.66 -4.51 -
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.64 0.46 0.70 0.52 0.42 0.46 94.61%

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