[EDARAN] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 104.26%
YoY- -92.67%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,977 10,087 13,146 13,355 14,791 35,200 13,486 29.97%
PBT 498 -718 -250 -57 47 58 55 335.00%
Tax 0 0 0 153 0 0 0 -
NP 498 -718 -250 96 47 58 55 335.00%
-
NP to SH 498 -718 -250 96 47 58 55 335.00%
-
Tax Rate 0.00% - - - 0.00% 0.00% 0.00% -
Total Cost 19,479 10,805 13,396 13,259 14,744 35,142 13,431 28.15%
-
Net Worth 47,442 46,867 47,785 48,390 47,317 46,689 49,457 -2.73%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 47,442 46,867 47,785 48,390 47,317 46,689 49,457 -2.73%
NOSH 60,000 59,833 59,523 60,000 58,750 57,999 61,111 -1.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.49% -7.12% -1.90% 0.72% 0.32% 0.16% 0.41% -
ROE 1.05% -1.53% -0.52% 0.20% 0.10% 0.12% 0.11% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 33.30 16.86 22.09 22.26 25.18 60.69 22.07 31.58%
EPS 0.83 -1.20 -0.42 0.16 0.08 0.10 0.09 340.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7907 0.7833 0.8028 0.8065 0.8054 0.805 0.8093 -1.53%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.44 17.39 22.67 23.03 25.50 60.69 23.25 29.97%
EPS 0.86 -1.24 -0.43 0.17 0.08 0.10 0.09 350.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.818 0.8081 0.8239 0.8343 0.8158 0.805 0.8527 -2.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.73 0.53 0.50 0.70 0.49 0.58 0.75 -
P/RPS 2.19 3.14 2.26 3.14 1.95 0.96 3.40 -25.43%
P/EPS 87.95 -44.17 -119.05 437.50 612.50 580.00 833.33 -77.69%
EY 1.14 -2.26 -0.84 0.23 0.16 0.17 0.12 349.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.68 0.62 0.87 0.61 0.72 0.93 -0.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 20/08/09 28/05/09 25/02/09 27/11/08 -
Price 0.62 0.60 0.65 0.57 0.50 0.62 0.44 -
P/RPS 1.86 3.56 2.94 2.56 1.99 1.02 1.99 -4.40%
P/EPS 74.70 -50.00 -154.76 356.25 625.00 620.00 488.89 -71.45%
EY 1.34 -2.00 -0.65 0.28 0.16 0.16 0.20 255.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.81 0.71 0.62 0.77 0.54 27.80%

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