[EDARAN] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 107.63%
YoY- 29.16%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 171,965 101,651 39,007 175,089 95,093 76,096 20,005 320.18%
PBT 784 249 1,332 20,956 10,770 9,325 1,196 -24.55%
Tax -2,665 -70 -375 -5,853 -3,496 -2,287 268 -
NP -1,881 179 957 15,103 7,274 7,038 1,464 -
-
NP to SH -1,881 179 957 15,103 7,274 7,038 1,464 -
-
Tax Rate 339.92% 28.11% 28.15% 27.93% 32.46% 24.53% -22.41% -
Total Cost 173,846 101,472 38,050 159,986 87,819 69,058 18,541 345.25%
-
Net Worth 91,935 98,091 99,109 98,406 90,624 90,600 84,599 5.70%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 91,935 98,091 99,109 98,406 90,624 90,600 84,599 5.70%
NOSH 59,904 59,666 59,812 60,003 60,016 60,000 59,999 -0.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -1.09% 0.18% 2.45% 8.63% 7.65% 9.25% 7.32% -
ROE -2.05% 0.18% 0.97% 15.35% 8.03% 7.77% 1.73% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 287.07 170.36 65.22 291.80 158.44 126.83 33.34 320.64%
EPS -3.14 0.30 1.60 25.17 12.12 11.73 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5347 1.644 1.657 1.64 1.51 1.51 1.41 5.81%
Adjusted Per Share Value based on latest NOSH - 59,992
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 286.61 169.42 65.01 291.82 158.49 126.83 33.34 320.19%
EPS -3.14 0.30 1.60 25.17 12.12 11.73 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5323 1.6349 1.6518 1.6401 1.5104 1.51 1.41 5.70%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.80 1.41 1.35 2.10 2.01 2.17 1.92 -
P/RPS 0.28 0.83 2.07 0.72 1.27 1.71 5.76 -86.70%
P/EPS -25.48 470.00 84.38 8.34 16.58 18.50 78.69 -
EY -3.93 0.21 1.19 11.99 6.03 5.41 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.86 0.81 1.28 1.33 1.44 1.36 -47.35%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 28/02/03 29/10/02 22/08/02 21/05/02 21/02/02 03/12/01 -
Price 0.77 1.15 1.54 2.08 2.28 2.11 2.10 -
P/RPS 0.27 0.68 2.36 0.71 1.44 1.66 6.30 -87.77%
P/EPS -24.52 383.33 96.25 8.26 18.81 17.99 86.07 -
EY -4.08 0.26 1.04 12.10 5.32 5.56 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.93 1.27 1.51 1.40 1.49 -51.74%

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