[EDARAN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 87.08%
YoY- -212.13%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 45,378 32,467 19,636 6,939 54,090 45,164 35,494 17.81%
PBT -2,467 -4,877 -140 -638 -4,032 1,742 1,318 -
Tax -913 -454 -15 -15 -917 -256 -268 126.57%
NP -3,380 -5,331 -155 -653 -4,949 1,486 1,050 -
-
NP to SH -3,411 -5,388 -218 -647 -5,008 1,505 1,062 -
-
Tax Rate - - - - - 14.70% 20.33% -
Total Cost 48,758 37,798 19,791 7,592 59,039 43,678 34,444 26.09%
-
Net Worth 22,119 20,208 25,200 23,810 22,415 0 30,232 -18.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 22,119 20,208 25,200 23,810 22,415 0 30,232 -18.81%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.45% -16.42% -0.79% -9.41% -9.15% 3.29% 2.96% -
ROE -15.42% -26.66% -0.87% -2.72% -22.34% 0.00% 3.51% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.37 56.07 33.91 11.98 93.41 78.00 61.30 17.81%
EPS -5.89 -9.30 -0.38 -1.12 -8.65 2.60 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.382 0.349 0.4352 0.4112 0.3871 0.00 0.5221 -18.81%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 75.63 54.11 32.73 11.57 90.15 75.27 59.16 17.80%
EPS -5.69 -8.98 -0.36 -1.08 -8.35 2.51 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3687 0.3368 0.42 0.3968 0.3736 0.00 0.5039 -18.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.32 0.215 0.45 0.415 0.44 0.535 0.44 -
P/RPS 0.41 0.38 1.33 3.46 0.47 0.69 0.72 -31.32%
P/EPS -5.43 -2.31 -119.53 -37.14 -5.09 20.58 23.99 -
EY -18.41 -43.28 -0.84 -2.69 -19.66 4.86 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 1.03 1.01 1.14 0.00 0.84 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 24/06/20 26/02/20 27/11/19 27/08/19 30/05/19 27/02/19 -
Price 0.35 0.335 0.38 0.415 0.445 0.44 0.535 -
P/RPS 0.45 0.60 1.12 3.46 0.48 0.56 0.87 -35.58%
P/EPS -5.94 -3.60 -100.94 -37.14 -5.15 16.93 29.17 -
EY -16.83 -27.78 -0.99 -2.69 -19.44 5.91 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.87 1.01 1.15 0.00 1.02 -6.65%

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