[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 51.45%
YoY- -393.75%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,583 9,165 57,093 43,210 23,233 13,146 76,832 -54.39%
PBT -3,043 -1,367 54 -470 -968 -250 103 -
Tax 200 0 361 0 0 0 153 19.49%
NP -2,843 -1,367 415 -470 -968 -250 256 -
-
NP to SH -2,843 -1,367 415 -470 -968 -250 256 -
-
Tax Rate - - -668.52% - - - -148.54% -
Total Cost 26,426 10,532 56,678 43,680 24,201 13,396 76,576 -50.70%
-
Net Worth 45,002 46,909 48,422 47,644 47,095 47,785 48,014 -4.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,002 46,909 48,422 47,644 47,095 47,785 48,014 -4.21%
NOSH 59,978 59,956 60,144 60,256 60,124 59,523 59,534 0.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -12.06% -14.92% 0.73% -1.09% -4.17% -1.90% 0.33% -
ROE -6.32% -2.91% 0.86% -0.99% -2.06% -0.52% 0.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.32 15.29 94.93 71.71 38.64 22.09 129.05 -54.62%
EPS -4.74 -2.28 0.69 -0.78 -1.61 -0.42 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7503 0.7824 0.8051 0.7907 0.7833 0.8028 0.8065 -4.68%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.31 15.28 95.16 72.02 38.72 21.91 128.05 -54.39%
EPS -4.74 -2.28 0.69 -0.78 -1.61 -0.42 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.7818 0.807 0.7941 0.7849 0.7964 0.8002 -4.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.44 0.60 0.47 0.73 0.53 0.50 0.70 -
P/RPS 1.12 3.93 0.50 1.02 1.37 2.26 0.54 62.41%
P/EPS -9.28 -26.32 68.12 -93.59 -32.92 -119.05 162.79 -
EY -10.77 -3.80 1.47 -1.07 -3.04 -0.84 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.77 0.58 0.92 0.68 0.62 0.87 -22.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 25/11/09 20/08/09 -
Price 0.41 0.42 0.64 0.62 0.60 0.65 0.57 -
P/RPS 1.04 2.75 0.67 0.86 1.55 2.94 0.44 77.16%
P/EPS -8.65 -18.42 92.75 -79.49 -37.27 -154.76 132.56 -
EY -11.56 -5.43 1.08 -1.26 -2.68 -0.65 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.79 0.78 0.77 0.81 0.71 -15.61%

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