[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 67.69%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 43,719 31,357 20,895 9,367 49,981 38,807 23,417 51.67%
PBT -1,168 -199 597 -2,371 -7,925 -7,531 -5,439 -64.17%
Tax 27 0 0 0 27 0 0 -
NP -1,141 -199 597 -2,371 -7,898 -7,531 -5,439 -64.72%
-
NP to SH -616 182 950 -2,172 -6,722 -6,768 -4,911 -74.97%
-
Tax Rate - - 0.00% - - - - -
Total Cost 44,860 31,556 20,298 11,738 57,879 46,338 28,856 34.23%
-
Net Worth 36,477 37,568 37,762 34,624 38,029 40,434 42,028 -9.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 36,477 37,568 37,762 34,624 38,029 40,434 42,028 -9.01%
NOSH 58,113 58,709 57,926 57,920 59,973 59,903 59,963 -2.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.61% -0.63% 2.86% -25.31% -15.80% -19.41% -23.23% -
ROE -1.69% 0.48% 2.52% -6.27% -17.68% -16.74% -11.68% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.23 53.41 36.07 16.17 83.34 64.68 39.05 54.88%
EPS -1.06 0.31 1.64 -3.75 -11.61 -11.28 -8.19 -74.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6277 0.6399 0.6519 0.5978 0.6341 0.6739 0.7009 -7.09%
Adjusted Per Share Value based on latest NOSH - 57,920
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.38 54.06 36.03 16.15 86.17 66.91 40.37 51.69%
EPS -1.06 0.31 1.64 -3.74 -11.59 -11.67 -8.47 -75.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6289 0.6477 0.6511 0.597 0.6557 0.6971 0.7246 -9.01%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.32 0.27 0.28 0.31 0.43 0.30 0.30 -
P/RPS 0.43 0.51 0.78 1.92 0.52 0.46 0.77 -32.21%
P/EPS -30.19 87.10 17.07 -8.27 -3.84 -2.66 -3.66 308.77%
EY -3.31 1.15 5.86 -12.10 -26.07 -37.60 -27.30 -75.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.43 0.52 0.68 0.45 0.43 12.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 31/05/13 28/02/13 23/11/12 16/08/12 24/05/12 29/02/12 -
Price 0.26 0.35 0.25 0.28 0.31 0.35 0.31 -
P/RPS 0.35 0.66 0.69 1.73 0.37 0.54 0.79 -41.91%
P/EPS -24.53 112.90 15.24 -7.47 -2.77 -3.10 -3.79 247.69%
EY -4.08 0.89 6.56 -13.39 -36.16 -32.23 -26.42 -71.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.38 0.47 0.49 0.52 0.44 -4.60%

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