[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -80.84%
YoY- 102.69%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 17,380 7,691 43,719 31,357 20,895 9,367 49,981 -50.45%
PBT -2,251 -1,693 -1,168 -199 597 -2,371 -7,925 -56.69%
Tax 0 0 27 0 0 0 27 -
NP -2,251 -1,693 -1,141 -199 597 -2,371 -7,898 -56.59%
-
NP to SH -2,300 -1,694 -616 182 950 -2,172 -6,722 -50.98%
-
Tax Rate - - - - 0.00% - - -
Total Cost 19,631 9,384 44,860 31,556 20,298 11,738 57,879 -51.26%
-
Net Worth 33,503 34,440 36,477 37,568 37,762 34,624 38,029 -8.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 33,503 34,440 36,477 37,568 37,762 34,624 38,029 -8.07%
NOSH 57,934 57,815 58,113 58,709 57,926 57,920 59,973 -2.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.95% -22.01% -2.61% -0.63% 2.86% -25.31% -15.80% -
ROE -6.86% -4.92% -1.69% 0.48% 2.52% -6.27% -17.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.00 13.30 75.23 53.41 36.07 16.17 83.34 -49.30%
EPS -3.97 -2.93 -1.06 0.31 1.64 -3.75 -11.61 -51.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5783 0.5957 0.6277 0.6399 0.6519 0.5978 0.6341 -5.94%
Adjusted Per Share Value based on latest NOSH - 57,744
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.97 13.26 75.38 54.06 36.03 16.15 86.17 -50.44%
EPS -3.97 -2.92 -1.06 0.31 1.64 -3.74 -11.59 -50.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5776 0.5938 0.6289 0.6477 0.6511 0.597 0.6557 -8.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.25 0.26 0.32 0.27 0.28 0.31 0.43 -
P/RPS 0.83 1.95 0.43 0.51 0.78 1.92 0.52 36.46%
P/EPS -6.30 -8.87 -30.19 87.10 17.07 -8.27 -3.84 38.97%
EY -15.88 -11.27 -3.31 1.15 5.86 -12.10 -26.07 -28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.51 0.42 0.43 0.52 0.68 -26.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 27/08/13 31/05/13 28/02/13 23/11/12 16/08/12 -
Price 0.33 0.25 0.26 0.35 0.25 0.28 0.31 -
P/RPS 1.10 1.88 0.35 0.66 0.69 1.73 0.37 106.34%
P/EPS -8.31 -8.53 -24.53 112.90 15.24 -7.47 -2.77 107.59%
EY -12.03 -11.72 -4.08 0.89 6.56 -13.39 -36.16 -51.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.42 0.41 0.55 0.38 0.47 0.49 10.57%

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