[EDARAN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -1920.63%
YoY- -351.66%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 34,392 28,265 15,001 197,056 171,965 101,651 39,007 -8.04%
PBT -2,713 -1,620 -1,192 -36,932 784 249 1,332 -
Tax -1,195 -1,195 0 -1,076 -2,665 -70 -375 116.39%
NP -3,908 -2,815 -1,192 -38,008 -1,881 179 957 -
-
NP to SH -3,908 -2,815 -1,192 -38,008 -1,881 179 957 -
-
Tax Rate - - - - 339.92% 28.11% 28.15% -
Total Cost 38,300 31,080 16,193 235,064 173,846 101,472 38,050 0.43%
-
Net Worth 51,446 52,536 54,047 55,333 91,935 98,091 99,109 -35.38%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 51,446 52,536 54,047 55,333 91,935 98,091 99,109 -35.38%
NOSH 60,030 60,021 59,899 60,001 59,904 59,666 59,812 0.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -11.36% -9.96% -7.95% -19.29% -1.09% 0.18% 2.45% -
ROE -7.60% -5.36% -2.21% -68.69% -2.05% 0.18% 0.97% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 57.29 47.09 25.04 328.42 287.07 170.36 65.22 -8.27%
EPS -6.51 -4.69 -1.99 -63.35 -3.14 0.30 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.857 0.8753 0.9023 0.9222 1.5347 1.644 1.657 -35.54%
Adjusted Per Share Value based on latest NOSH - 59,996
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 57.32 47.11 25.00 328.43 286.61 169.42 65.01 -8.04%
EPS -6.51 -4.69 -1.99 -63.35 -3.14 0.30 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8574 0.8756 0.9008 0.9222 1.5323 1.6349 1.6518 -35.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.51 0.65 0.83 0.94 0.80 1.41 1.35 -
P/RPS 0.89 1.38 3.31 0.29 0.28 0.83 2.07 -43.00%
P/EPS -7.83 -13.86 -41.71 -1.48 -25.48 470.00 84.38 -
EY -12.76 -7.22 -2.40 -67.39 -3.93 0.21 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.74 0.92 1.02 0.52 0.86 0.81 -18.11%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 20/02/04 21/11/03 29/08/03 27/05/03 28/02/03 29/10/02 -
Price 0.31 0.69 0.66 1.03 0.77 1.15 1.54 -
P/RPS 0.54 1.47 2.64 0.31 0.27 0.68 2.36 -62.55%
P/EPS -4.76 -14.71 -33.17 -1.63 -24.52 383.33 96.25 -
EY -21.00 -6.80 -3.02 -61.50 -4.08 0.26 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.79 0.73 1.12 0.50 0.70 0.93 -46.85%

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