[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -85.27%
YoY- -31.48%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,417 48,710 30,543 19,599 59,583 40,077 20,164 105.67%
PBT 701 544 369 138 1,041 675 597 11.31%
Tax 1,169 -2 0 0 -36 0 0 -
NP 1,870 542 369 138 1,005 675 597 114.23%
-
NP to SH 1,927 618 401 148 1,005 675 597 118.56%
-
Tax Rate -166.76% 0.37% 0.00% 0.00% 3.46% 0.00% 0.00% -
Total Cost 57,547 48,168 30,174 19,461 58,578 39,402 19,567 105.40%
-
Net Worth 54,291 53,992 50,642 50,957 47,581 46,431 46,327 11.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 598 - - -
Div Payout % - - - - 59.52% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 54,291 53,992 50,642 50,957 47,581 46,431 46,327 11.16%
NOSH 67,159 68,666 64,677 64,347 59,821 59,734 59,700 8.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.15% 1.11% 1.21% 0.70% 1.69% 1.68% 2.96% -
ROE 3.55% 1.14% 0.79% 0.29% 2.11% 1.45% 1.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 88.47 70.94 47.22 30.46 99.60 67.09 33.78 90.11%
EPS 3.21 0.90 0.62 0.23 1.68 1.13 1.00 117.76%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.8084 0.7863 0.783 0.7919 0.7954 0.7773 0.776 2.76%
Adjusted Per Share Value based on latest NOSH - 64,347
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.44 83.98 52.66 33.79 102.73 69.10 34.77 105.65%
EPS 3.32 1.07 0.69 0.26 1.73 1.16 1.03 118.36%
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.9361 0.9309 0.8731 0.8786 0.8204 0.8005 0.7987 11.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.98 0.93 0.50 0.49 0.40 0.41 -
P/RPS 0.79 1.38 1.97 1.64 0.49 0.60 1.21 -24.76%
P/EPS 24.40 108.89 150.00 217.39 29.17 35.40 41.00 -29.27%
EY 4.10 0.92 0.67 0.46 3.43 2.82 2.44 41.38%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.87 1.25 1.19 0.63 0.62 0.51 0.53 39.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 21/11/07 29/08/07 24/05/07 23/02/07 -
Price 0.75 0.85 0.86 0.99 0.51 0.36 0.54 -
P/RPS 0.85 1.20 1.82 3.25 0.51 0.54 1.60 -34.43%
P/EPS 26.14 94.44 138.71 430.43 30.36 31.86 54.00 -38.37%
EY 3.83 1.06 0.72 0.23 3.29 3.14 1.85 62.50%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.93 1.08 1.10 1.25 0.64 0.46 0.70 20.87%

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