[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 121.87%
YoY- 119.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 30,764 43,719 41,809 41,790 37,468 49,981 51,742 -29.26%
PBT -6,772 -1,168 -265 1,194 -9,484 -7,925 -10,041 -23.07%
Tax 0 27 0 0 0 27 0 -
NP -6,772 -1,141 -265 1,194 -9,484 -7,898 -10,041 -23.07%
-
NP to SH -6,776 -616 242 1,900 -8,688 -6,722 -9,024 -17.37%
-
Tax Rate - - - 0.00% - - - -
Total Cost 37,536 44,860 42,074 40,596 46,952 57,879 61,783 -28.24%
-
Net Worth 34,440 36,477 37,568 37,762 34,624 38,029 40,434 -10.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 34,440 36,477 37,568 37,762 34,624 38,029 40,434 -10.13%
NOSH 57,815 58,113 58,709 57,926 57,920 59,973 59,903 -2.33%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -22.01% -2.61% -0.63% 2.86% -25.31% -15.80% -19.41% -
ROE -19.67% -1.69% 0.65% 5.03% -25.09% -17.68% -22.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 53.21 75.23 71.21 72.14 64.69 83.34 86.24 -27.50%
EPS -11.72 -1.06 0.41 3.28 -15.00 -11.61 -15.04 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5957 0.6277 0.6399 0.6519 0.5978 0.6341 0.6739 -7.88%
Adjusted Per Share Value based on latest NOSH - 57,922
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.27 72.87 69.68 69.65 62.45 83.30 86.24 -29.27%
EPS -11.29 -1.03 0.40 3.17 -14.48 -11.20 -15.04 -17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.574 0.608 0.6261 0.6294 0.5771 0.6338 0.6739 -10.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.26 0.32 0.27 0.28 0.31 0.43 0.30 -
P/RPS 0.49 0.43 0.38 0.39 0.48 0.52 0.35 25.12%
P/EPS -2.22 -30.19 65.32 8.54 -2.07 -3.84 -1.99 7.55%
EY -45.08 -3.31 1.53 11.71 -48.39 -26.07 -50.13 -6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.42 0.43 0.52 0.68 0.45 -1.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 27/08/13 31/05/13 28/02/13 23/11/12 16/08/12 24/05/12 -
Price 0.25 0.26 0.35 0.25 0.28 0.31 0.35 -
P/RPS 0.47 0.35 0.49 0.35 0.43 0.37 0.41 9.52%
P/EPS -2.13 -24.53 84.68 7.62 -1.87 -2.77 -2.33 -5.80%
EY -46.88 -4.08 1.18 13.12 -53.57 -36.16 -42.97 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.55 0.38 0.47 0.49 0.52 -13.25%

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