[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 0.48%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 32,860 38,817 37,794 40,138 43,008 46,179 48,710 -23.02%
PBT -3,808 -4,472 -4,210 -3,420 -3,456 485 293 -
Tax -4 -498 -152 0 0 -195 0 -
NP -3,812 -4,970 -4,362 -3,420 -3,456 290 293 -
-
NP to SH -3,204 -4,498 -4,194 -3,312 -3,328 180 158 -
-
Tax Rate - - - - - 40.21% 0.00% -
Total Cost 36,672 43,787 42,157 43,558 46,464 45,889 48,417 -16.86%
-
Net Worth 27,759 27,948 29,449 30,798 31,373 32,156 32,203 -9.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 27,759 27,948 29,449 30,798 31,373 32,156 32,203 -9.40%
NOSH 60,000 57,911 57,937 57,902 57,777 58,064 56,666 3.87%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -11.60% -12.80% -11.54% -8.52% -8.04% 0.63% 0.60% -
ROE -11.54% -16.09% -14.24% -10.75% -10.61% 0.56% 0.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 56.75 67.03 65.23 69.32 74.44 79.53 85.96 -24.12%
EPS -5.52 -7.77 -7.24 -5.72 -5.76 0.31 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4794 0.4826 0.5083 0.5319 0.543 0.5538 0.5683 -10.69%
Adjusted Per Share Value based on latest NOSH - 58,098
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 56.66 66.93 65.16 69.20 74.15 79.62 83.98 -23.01%
EPS -5.52 -7.76 -7.23 -5.71 -5.74 0.31 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4786 0.4819 0.5078 0.531 0.5409 0.5544 0.5552 -9.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.265 0.27 0.24 0.24 0.34 0.32 0.28 -
P/RPS 0.47 0.40 0.37 0.35 0.46 0.40 0.33 26.50%
P/EPS -4.79 -3.48 -3.31 -4.20 -5.90 103.23 100.00 -
EY -20.88 -28.77 -30.17 -23.83 -16.94 0.97 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.47 0.45 0.63 0.58 0.49 7.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 25/05/16 25/02/16 24/11/15 26/08/15 28/05/15 -
Price 0.215 0.27 0.275 0.24 0.30 0.325 0.27 -
P/RPS 0.38 0.40 0.42 0.35 0.40 0.41 0.31 14.49%
P/EPS -3.89 -3.48 -3.80 -4.20 -5.21 104.84 96.43 -
EY -25.74 -28.77 -26.33 -23.83 -19.20 0.95 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.54 0.45 0.55 0.59 0.48 -4.20%

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