[EDARAN] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -7.97%
YoY- -16.44%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 27,756 54,090 60,218 70,988 85,852 150,285 172,070 -70.33%
PBT -2,552 -4,032 2,322 2,636 2,176 2,510 3,169 -
Tax -60 -917 -341 -536 108 4,426 0 -
NP -2,612 -4,949 1,981 2,100 2,284 6,936 3,169 -
-
NP to SH -2,588 -5,008 2,006 2,124 2,308 7,203 5,230 -
-
Tax Rate - - 14.69% 20.33% -4.96% -176.33% 0.00% -
Total Cost 30,368 59,039 58,237 68,888 83,568 143,349 168,901 -68.11%
-
Net Worth 23,810 22,415 0 30,232 29,768 30,249 32,235 -18.27%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 23,810 22,415 0 30,232 29,768 30,249 32,235 -18.27%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.41% -9.15% 3.29% 2.96% 2.66% 4.62% 1.84% -
ROE -10.87% -22.34% 0.00% 7.03% 7.75% 23.81% 16.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 47.93 93.41 104.00 122.59 148.26 259.54 297.16 -70.33%
EPS -4.48 -8.65 3.47 3.66 4.00 12.44 9.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.3871 0.00 0.5221 0.5141 0.5224 0.5567 -18.27%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.26 90.15 100.36 118.31 143.09 250.48 286.78 -70.33%
EPS -4.31 -8.35 3.34 3.54 3.85 12.01 8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3968 0.3736 0.00 0.5039 0.4961 0.5042 0.5373 -18.28%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.415 0.44 0.535 0.44 0.72 0.35 0.775 -
P/RPS 0.87 0.47 0.51 0.36 0.49 0.13 0.26 123.55%
P/EPS -9.29 -5.09 15.44 12.00 18.06 2.81 8.58 -
EY -10.77 -19.66 6.48 8.34 5.54 35.54 11.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.14 0.00 0.84 1.40 0.67 1.39 -19.16%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 30/05/19 27/02/19 26/11/18 28/08/18 31/05/18 -
Price 0.415 0.445 0.44 0.535 0.615 0.65 0.39 -
P/RPS 0.87 0.48 0.42 0.44 0.41 0.25 0.13 254.71%
P/EPS -9.29 -5.15 12.70 14.59 15.43 5.23 4.32 -
EY -10.77 -19.44 7.88 6.86 6.48 19.14 23.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.15 0.00 1.02 1.20 1.24 0.70 27.65%

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