[EDARAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -58.35%
YoY- -2101.1%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 19,254 8,207 37,607 26,972 17,380 7,691 43,719 -42.02%
PBT -1,333 -1,046 -4,088 -3,559 -2,251 -1,693 -1,168 9.18%
Tax 0 0 -4 0 0 0 27 -
NP -1,333 -1,046 -4,092 -3,559 -2,251 -1,693 -1,141 10.89%
-
NP to SH -1,329 -1,018 -4,272 -3,642 -2,300 -1,694 -616 66.73%
-
Tax Rate - - - - - - - -
Total Cost 20,587 9,253 41,699 30,531 19,631 9,384 44,860 -40.41%
-
Net Worth 30,434 30,701 31,472 32,459 33,503 34,440 36,477 -11.34%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 30,434 30,701 31,472 32,459 33,503 34,440 36,477 -11.34%
NOSH 57,782 57,840 57,886 57,901 57,934 57,815 58,113 -0.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -6.92% -12.75% -10.88% -13.20% -12.95% -22.01% -2.61% -
ROE -4.37% -3.32% -13.57% -11.22% -6.86% -4.92% -1.69% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.32 14.19 64.97 46.58 30.00 13.30 75.23 -41.80%
EPS -2.30 -1.76 -7.38 -6.29 -3.97 -2.93 -1.06 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5267 0.5308 0.5437 0.5606 0.5783 0.5957 0.6277 -11.00%
Adjusted Per Share Value based on latest NOSH - 57,887
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.09 13.68 62.68 44.95 28.97 12.82 72.87 -42.03%
EPS -2.22 -1.70 -7.12 -6.07 -3.83 -2.82 -1.03 66.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5072 0.5117 0.5245 0.541 0.5584 0.574 0.608 -11.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.33 0.41 0.33 0.26 0.25 0.26 0.32 -
P/RPS 0.99 2.89 0.51 0.56 0.83 1.95 0.43 74.09%
P/EPS -14.35 -23.30 -4.47 -4.13 -6.30 -8.87 -30.19 -39.01%
EY -6.97 -4.29 -22.36 -24.19 -15.88 -11.27 -3.31 64.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.61 0.46 0.43 0.44 0.51 15.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 28/08/14 28/05/14 28/02/14 27/11/13 27/08/13 -
Price 0.315 0.305 0.355 0.31 0.33 0.25 0.26 -
P/RPS 0.95 2.15 0.55 0.67 1.10 1.88 0.35 94.22%
P/EPS -13.70 -17.33 -4.81 -4.93 -8.31 -8.53 -24.53 -32.10%
EY -7.30 -5.77 -20.79 -20.29 -12.03 -11.72 -4.08 47.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.65 0.55 0.57 0.42 0.41 28.80%

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