[EDARAN] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -26.65%
YoY- -2743.71%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 87,202 32,860 38,817 37,794 40,138 43,008 46,179 52.48%
PBT -1,574 -3,808 -4,472 -4,210 -3,420 -3,456 485 -
Tax 0 -4 -498 -152 0 0 -195 -
NP -1,574 -3,812 -4,970 -4,362 -3,420 -3,456 290 -
-
NP to SH -822 -3,204 -4,498 -4,194 -3,312 -3,328 180 -
-
Tax Rate - - - - - - 40.21% -
Total Cost 88,776 36,672 43,787 42,157 43,558 46,464 45,889 54.94%
-
Net Worth 31,882 27,759 27,948 29,449 30,798 31,373 32,156 -0.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 31,882 27,759 27,948 29,449 30,798 31,373 32,156 -0.56%
NOSH 60,000 60,000 57,911 57,937 57,902 57,777 58,064 2.20%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -1.81% -11.60% -12.80% -11.54% -8.52% -8.04% 0.63% -
ROE -2.58% -11.54% -16.09% -14.24% -10.75% -10.61% 0.56% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 150.59 56.75 67.03 65.23 69.32 74.44 79.53 52.75%
EPS -1.42 -5.52 -7.77 -7.24 -5.72 -5.76 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5506 0.4794 0.4826 0.5083 0.5319 0.543 0.5538 -0.38%
Adjusted Per Share Value based on latest NOSH - 57,976
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 145.34 54.77 64.70 62.99 66.90 71.68 76.97 52.47%
EPS -1.37 -5.34 -7.50 -6.99 -5.52 -5.55 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5314 0.4627 0.4658 0.4908 0.5133 0.5229 0.5359 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.215 0.265 0.27 0.24 0.24 0.34 0.32 -
P/RPS 0.14 0.47 0.40 0.37 0.35 0.46 0.40 -50.17%
P/EPS -15.15 -4.79 -3.48 -3.31 -4.20 -5.90 103.23 -
EY -6.60 -20.88 -28.77 -30.17 -23.83 -16.94 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.56 0.47 0.45 0.63 0.58 -23.15%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 29/08/16 25/05/16 25/02/16 24/11/15 26/08/15 -
Price 0.28 0.215 0.27 0.275 0.24 0.30 0.325 -
P/RPS 0.19 0.38 0.40 0.42 0.35 0.40 0.41 -39.97%
P/EPS -19.72 -3.89 -3.48 -3.80 -4.20 -5.21 104.84 -
EY -5.07 -25.74 -28.77 -26.33 -23.83 -19.20 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.56 0.54 0.45 0.55 0.59 -9.21%

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