[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 80.62%
YoY- 96.86%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 27,391 17,568 11,885 5,752 33,143 24,865 15,207 48.19%
PBT 508 -687 -71 -56 -251 -440 -5,000 -
Tax 0 0 0 0 -38 -38 0 -
NP 508 -687 -71 -56 -289 -478 -5,000 -
-
NP to SH 508 -687 -71 -56 -289 -478 -5,000 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 26,883 18,255 11,956 5,808 33,432 25,343 20,207 21.02%
-
Net Worth 45,779 44,571 44,753 47,071 45,613 45,977 41,662 6.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 45,779 44,571 44,753 47,071 45,613 45,977 41,662 6.50%
NOSH 59,764 59,739 59,166 62,222 60,208 59,749 60,024 -0.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.85% -3.91% -0.60% -0.97% -0.87% -1.92% -32.88% -
ROE 1.11% -1.54% -0.16% -0.12% -0.63% -1.04% -12.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.83 29.41 20.09 9.24 55.05 41.62 25.33 48.64%
EPS 0.85 -1.15 -0.12 -0.09 -0.48 -0.80 -8.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.766 0.7461 0.7564 0.7565 0.7576 0.7695 0.6941 6.81%
Adjusted Per Share Value based on latest NOSH - 62,222
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.65 29.28 19.81 9.59 55.24 41.44 25.35 48.17%
EPS 0.85 -1.15 -0.12 -0.09 -0.48 -0.80 -8.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.763 0.7429 0.7459 0.7845 0.7602 0.7663 0.6944 6.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.29 0.26 0.34 0.38 0.27 0.34 -
P/RPS 0.70 0.99 1.29 3.68 0.69 0.65 1.34 -35.21%
P/EPS 37.65 -25.22 -216.67 -377.78 -79.17 -33.75 -4.08 -
EY 2.66 -3.97 -0.46 -0.26 -1.26 -2.96 -24.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.34 0.45 0.50 0.35 0.49 -9.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 23/05/06 27/02/06 30/11/05 30/08/05 27/05/05 25/02/05 -
Price 0.32 0.34 0.30 0.29 0.46 0.22 0.30 -
P/RPS 0.70 1.16 1.49 3.14 0.84 0.53 1.18 -29.46%
P/EPS 37.65 -29.57 -250.00 -322.22 -95.83 -27.50 -3.60 -
EY 2.66 -3.38 -0.40 -0.31 -1.04 -3.64 -27.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.40 0.38 0.61 0.29 0.43 -1.56%

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