[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 13.07%
YoY- 198.25%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 30,543 19,599 59,583 40,077 20,164 8,083 27,391 7.51%
PBT 369 138 1,041 675 597 216 508 -19.14%
Tax 0 0 -36 0 0 0 0 -
NP 369 138 1,005 675 597 216 508 -19.14%
-
NP to SH 401 148 1,005 675 597 216 508 -14.55%
-
Tax Rate 0.00% 0.00% 3.46% 0.00% 0.00% 0.00% 0.00% -
Total Cost 30,174 19,461 58,578 39,402 19,567 7,867 26,883 7.98%
-
Net Worth 50,642 50,957 47,581 46,431 46,327 46,175 45,779 6.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 598 - - - - -
Div Payout % - - 59.52% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 50,642 50,957 47,581 46,431 46,327 46,175 45,779 6.94%
NOSH 64,677 64,347 59,821 59,734 59,700 59,999 59,764 5.39%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.21% 0.70% 1.69% 1.68% 2.96% 2.67% 1.85% -
ROE 0.79% 0.29% 2.11% 1.45% 1.29% 0.47% 1.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.22 30.46 99.60 67.09 33.78 13.47 45.83 2.00%
EPS 0.62 0.23 1.68 1.13 1.00 0.36 0.85 -18.92%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.783 0.7919 0.7954 0.7773 0.776 0.7696 0.766 1.47%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.66 33.79 102.73 69.10 34.77 13.94 47.23 7.50%
EPS 0.69 0.26 1.73 1.16 1.03 0.37 0.88 -14.93%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.8731 0.8786 0.8204 0.8005 0.7987 0.7961 0.7893 6.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.93 0.50 0.49 0.40 0.41 0.28 0.32 -
P/RPS 1.97 1.64 0.49 0.60 1.21 2.08 0.70 98.95%
P/EPS 150.00 217.39 29.17 35.40 41.00 77.78 37.65 150.68%
EY 0.67 0.46 3.43 2.82 2.44 1.29 2.66 -60.01%
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.63 0.62 0.51 0.53 0.36 0.42 99.85%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 29/08/07 24/05/07 23/02/07 30/11/06 30/08/06 -
Price 0.86 0.99 0.51 0.36 0.54 0.40 0.32 -
P/RPS 1.82 3.25 0.51 0.54 1.60 2.97 0.70 88.75%
P/EPS 138.71 430.43 30.36 31.86 54.00 111.11 37.65 137.97%
EY 0.72 0.23 3.29 3.14 1.85 0.90 2.66 -58.05%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 0.64 0.46 0.70 0.52 0.42 89.67%

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