[EDARAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -5.57%
YoY- -2101.1%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 38,508 32,828 37,607 35,962 34,760 30,764 43,719 -8.09%
PBT -2,666 -4,184 -4,088 -4,745 -4,502 -6,772 -1,168 73.09%
Tax 0 0 -4 0 0 0 27 -
NP -2,666 -4,184 -4,092 -4,745 -4,502 -6,772 -1,141 75.81%
-
NP to SH -2,658 -4,072 -4,272 -4,856 -4,600 -6,776 -616 164.33%
-
Tax Rate - - - - - - - -
Total Cost 41,174 37,012 41,699 40,707 39,262 37,536 44,860 -5.54%
-
Net Worth 30,434 30,701 31,472 32,459 33,503 34,440 36,477 -11.34%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 30,434 30,701 31,472 32,459 33,503 34,440 36,477 -11.34%
NOSH 57,782 57,840 57,886 57,901 57,934 57,815 58,113 -0.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -6.92% -12.75% -10.88% -13.20% -12.95% -22.01% -2.61% -
ROE -8.73% -13.26% -13.57% -14.96% -13.73% -19.67% -1.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.64 56.76 64.97 62.11 60.00 53.21 75.23 -7.74%
EPS -4.60 -7.04 -7.38 -8.39 -7.94 -11.72 -1.06 165.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5267 0.5308 0.5437 0.5606 0.5783 0.5957 0.6277 -11.00%
Adjusted Per Share Value based on latest NOSH - 57,887
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.39 56.60 64.84 62.00 59.93 53.04 75.38 -8.09%
EPS -4.58 -7.02 -7.37 -8.37 -7.93 -11.68 -1.06 164.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5247 0.5293 0.5426 0.5596 0.5776 0.5938 0.6289 -11.34%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.33 0.41 0.33 0.26 0.25 0.26 0.32 -
P/RPS 0.50 0.72 0.51 0.42 0.42 0.49 0.43 10.54%
P/EPS -7.17 -5.82 -4.47 -3.10 -3.15 -2.22 -30.19 -61.54%
EY -13.94 -17.17 -22.36 -32.26 -31.76 -45.08 -3.31 160.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.61 0.46 0.43 0.44 0.51 15.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 28/08/14 28/05/14 28/02/14 27/11/13 27/08/13 -
Price 0.315 0.305 0.355 0.31 0.33 0.25 0.26 -
P/RPS 0.47 0.54 0.55 0.50 0.55 0.47 0.35 21.65%
P/EPS -6.85 -4.33 -4.81 -3.70 -4.16 -2.13 -24.53 -57.17%
EY -14.60 -23.08 -20.79 -27.05 -24.06 -46.88 -4.08 133.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.65 0.55 0.57 0.42 0.41 28.80%

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