[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 3.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 101,651 39,007 175,089 95,093 76,096 20,005 116,931 -8.89%
PBT 249 1,332 20,956 10,770 9,325 1,196 16,866 -93.93%
Tax -70 -375 -5,853 -3,496 -2,287 268 -5,173 -94.27%
NP 179 957 15,103 7,274 7,038 1,464 11,693 -93.78%
-
NP to SH 179 957 15,103 7,274 7,038 1,464 11,693 -93.78%
-
Tax Rate 28.11% 28.15% 27.93% 32.46% 24.53% -22.41% 30.67% -
Total Cost 101,472 38,050 159,986 87,819 69,058 18,541 105,238 -2.39%
-
Net Worth 98,091 99,109 98,406 90,624 90,600 84,599 62,902 34.36%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 98,091 99,109 98,406 90,624 90,600 84,599 62,902 34.36%
NOSH 59,666 59,812 60,003 60,016 60,000 59,999 43,084 24.16%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.18% 2.45% 8.63% 7.65% 9.25% 7.32% 10.00% -
ROE 0.18% 0.97% 15.35% 8.03% 7.77% 1.73% 18.59% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 170.36 65.22 291.80 158.44 126.83 33.34 271.40 -26.62%
EPS 0.30 1.60 25.17 12.12 11.73 2.44 27.14 -94.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.657 1.64 1.51 1.51 1.41 1.46 8.21%
Adjusted Per Share Value based on latest NOSH - 60,512
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 169.42 65.01 291.82 158.49 126.83 33.34 194.89 -8.89%
EPS 0.30 1.60 25.17 12.12 11.73 2.44 19.49 -93.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6349 1.6518 1.6401 1.5104 1.51 1.41 1.0484 34.36%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.41 1.35 2.10 2.01 2.17 1.92 2.20 -
P/RPS 0.83 2.07 0.72 1.27 1.71 5.76 0.81 1.63%
P/EPS 470.00 84.38 8.34 16.58 18.50 78.69 8.11 1386.52%
EY 0.21 1.19 11.99 6.03 5.41 1.27 12.34 -93.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 1.28 1.33 1.44 1.36 1.51 -31.22%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/10/02 22/08/02 21/05/02 21/02/02 03/12/01 20/08/01 -
Price 1.15 1.54 2.08 2.28 2.11 2.10 2.12 -
P/RPS 0.68 2.36 0.71 1.44 1.66 6.30 0.78 -8.71%
P/EPS 383.33 96.25 8.26 18.81 17.99 86.07 7.81 1231.07%
EY 0.26 1.04 12.10 5.32 5.56 1.16 12.80 -92.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 1.27 1.51 1.40 1.49 1.45 -38.37%

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