[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 41.59%
YoY- -74.11%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 23,233 13,146 76,832 63,477 48,686 13,486 59,417 -46.43%
PBT -968 -250 103 160 113 55 701 -
Tax 0 0 153 0 0 0 1,169 -
NP -968 -250 256 160 113 55 1,870 -
-
NP to SH -968 -250 256 160 113 55 1,927 -
-
Tax Rate - - -148.54% 0.00% 0.00% 0.00% -166.76% -
Total Cost 24,201 13,396 76,576 63,317 48,573 13,431 57,547 -43.77%
-
Net Worth 47,095 47,785 48,014 47,727 47,876 49,457 54,291 -9.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 47,095 47,785 48,014 47,727 47,876 49,457 54,291 -9.02%
NOSH 60,124 59,523 59,534 59,259 59,473 61,111 67,159 -7.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.17% -1.90% 0.33% 0.25% 0.23% 0.41% 3.15% -
ROE -2.06% -0.52% 0.53% 0.34% 0.24% 0.11% 3.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.64 22.09 129.05 107.12 81.86 22.07 88.47 -42.34%
EPS -1.61 -0.42 0.43 0.27 0.19 0.09 3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7833 0.8028 0.8065 0.8054 0.805 0.8093 0.8084 -2.07%
Adjusted Per Share Value based on latest NOSH - 58,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.06 22.67 132.47 109.44 83.94 23.25 102.44 -46.43%
EPS -1.67 -0.43 0.44 0.28 0.19 0.09 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.812 0.8239 0.8278 0.8229 0.8255 0.8527 0.9361 -9.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.53 0.50 0.70 0.49 0.58 0.75 0.70 -
P/RPS 1.37 2.26 0.54 0.46 0.71 3.40 0.79 44.19%
P/EPS -32.92 -119.05 162.79 181.48 305.26 833.33 24.40 -
EY -3.04 -0.84 0.61 0.55 0.33 0.12 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.87 0.61 0.72 0.93 0.87 -15.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 20/08/09 28/05/09 25/02/09 27/11/08 26/08/08 -
Price 0.60 0.65 0.57 0.50 0.62 0.44 0.75 -
P/RPS 1.55 2.94 0.44 0.47 0.76 1.99 0.85 49.09%
P/EPS -37.27 -154.76 132.56 185.19 326.32 488.89 26.14 -
EY -2.68 -0.65 0.75 0.54 0.31 0.20 3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.71 0.62 0.77 0.54 0.93 -11.79%

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