[EDARAN] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 42.42%
YoY- -306.78%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 15,390 13,721 9,696 9,911 9,915 14,418 9,165 41.23%
PBT -2,092 -2,176 -3,263 -1,830 -3,178 -1,476 -1,367 32.76%
Tax 0 0 0 0 0 0 0 -
NP -2,092 -2,176 -3,263 -1,830 -3,178 -1,476 -1,367 32.76%
-
NP to SH -1,857 -1,934 -2,977 -1,830 -3,178 -1,476 -1,367 22.63%
-
Tax Rate - - - - - - - -
Total Cost 17,482 15,897 12,959 11,741 13,093 15,894 10,532 40.14%
-
Net Worth 40,368 37,342 37,278 39,942 41,769 45,017 46,909 -9.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,368 37,342 37,278 39,942 41,769 45,017 46,909 -9.51%
NOSH 59,903 53,278 60,020 60,000 59,962 59,999 59,956 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -13.59% -15.86% -33.65% -18.46% -32.05% -10.24% -14.92% -
ROE -4.60% -5.18% -7.99% -4.58% -7.61% -3.28% -2.91% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.69 25.75 16.15 16.52 16.54 24.03 15.29 41.28%
EPS -3.10 -3.63 -4.96 -3.05 -5.30 -2.46 -2.28 22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6739 0.7009 0.6211 0.6657 0.6966 0.7503 0.7824 -9.46%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.65 22.87 16.16 16.52 16.53 24.03 15.28 41.20%
EPS -3.10 -3.22 -4.96 -3.05 -5.30 -2.46 -2.28 22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6728 0.6224 0.6213 0.6657 0.6962 0.7503 0.7818 -9.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.30 0.30 0.35 0.36 0.36 0.44 0.60 -
P/RPS 1.17 1.16 2.17 2.18 2.18 1.83 3.93 -55.38%
P/EPS -9.68 -8.26 -7.06 -11.80 -6.79 -17.89 -26.32 -48.63%
EY -10.33 -12.10 -14.17 -8.47 -14.72 -5.59 -3.80 94.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.56 0.54 0.52 0.59 0.77 -30.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 25/11/11 25/08/11 27/05/11 25/02/11 26/11/10 -
Price 0.35 0.31 0.32 0.32 0.37 0.41 0.42 -
P/RPS 1.36 1.20 1.98 1.94 2.24 1.71 2.75 -37.43%
P/EPS -11.29 -8.54 -6.45 -10.49 -6.98 -16.67 -18.42 -27.82%
EY -8.86 -11.71 -15.50 -9.53 -14.32 -6.00 -5.43 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.52 0.48 0.53 0.55 0.54 -2.48%

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