[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -93.6%
YoY- -956.64%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 36,660 57,093 57,613 46,466 52,584 76,832 84,636 -42.72%
PBT -5,468 54 -626 -1,936 -1,000 103 213 -
Tax 0 361 0 0 0 153 0 -
NP -5,468 415 -626 -1,936 -1,000 256 213 -
-
NP to SH -5,468 415 -626 -1,936 -1,000 256 213 -
-
Tax Rate - -668.52% - - - -148.54% 0.00% -
Total Cost 42,128 56,678 58,239 48,402 53,584 76,576 84,422 -37.05%
-
Net Worth 46,909 48,422 47,644 47,095 47,785 48,014 47,727 -1.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,909 48,422 47,644 47,095 47,785 48,014 47,727 -1.14%
NOSH 59,956 60,144 60,256 60,124 59,523 59,534 59,259 0.78%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -14.92% 0.73% -1.09% -4.17% -1.90% 0.33% 0.25% -
ROE -11.66% 0.86% -1.32% -4.11% -2.09% 0.53% 0.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.14 94.93 95.61 77.28 88.34 129.05 142.82 -43.16%
EPS -9.12 0.69 -1.04 -3.22 -1.68 0.43 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7824 0.8051 0.7907 0.7833 0.8028 0.8065 0.8054 -1.91%
Adjusted Per Share Value based on latest NOSH - 59,833
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.21 98.44 99.33 80.11 90.66 132.47 145.92 -42.72%
EPS -9.43 0.72 -1.08 -3.34 -1.72 0.44 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8088 0.8349 0.8215 0.812 0.8239 0.8278 0.8229 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.47 0.73 0.53 0.50 0.70 0.49 -
P/RPS 0.98 0.50 0.76 0.69 0.57 0.54 0.34 102.40%
P/EPS -6.58 68.12 -70.19 -16.46 -29.76 162.79 136.11 -
EY -15.20 1.47 -1.42 -6.08 -3.36 0.61 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 0.92 0.68 0.62 0.87 0.61 16.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 20/08/09 28/05/09 -
Price 0.42 0.64 0.62 0.60 0.65 0.57 0.50 -
P/RPS 0.69 0.67 0.65 0.78 0.74 0.44 0.35 57.15%
P/EPS -4.61 92.75 -59.62 -18.63 -38.69 132.56 138.89 -
EY -21.71 1.08 -1.68 -5.37 -2.58 0.75 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.79 0.78 0.77 0.81 0.71 0.62 -8.79%

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