[EDARAN] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -166.93%
YoY- -139.1%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 11,472 16,389 9,166 14,669 11,443 11,004 13,052 -8.24%
PBT 475 544 275 1,154 1,990 1,119 1,028 -40.26%
Tax -420 -422 -136 -1,928 -837 0 -13 916.53%
NP 55 122 139 -774 1,153 1,119 1,015 -85.70%
-
NP to SH 57 123 140 -773 1,155 1,129 1,021 -85.41%
-
Tax Rate 88.42% 77.57% 49.45% 167.07% 42.06% 0.00% 1.26% -
Total Cost 11,417 16,267 9,027 15,443 10,290 9,885 12,037 -3.46%
-
Net Worth 27,979 28,900 23,712 23,578 24,331 24,192 23,104 13.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 1,013 - - - - 1,013 - -
Div Payout % 1,777.78% - - - - 89.76% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 27,979 28,900 23,712 23,578 24,331 24,192 23,104 13.62%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.48% 0.74% 1.52% -5.28% 10.08% 10.17% 7.78% -
ROE 0.20% 0.43% 0.59% -3.28% 4.75% 4.67% 4.42% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.81 28.30 15.83 25.33 19.76 19.00 22.54 -8.25%
EPS 0.10 0.21 0.24 -1.33 1.99 1.95 1.76 -85.24%
DPS 1.75 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 0.4832 0.4991 0.4095 0.4072 0.4202 0.4178 0.399 13.62%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.12 27.32 15.28 24.45 19.07 18.34 21.75 -8.24%
EPS 0.10 0.21 0.23 -1.29 1.93 1.88 1.70 -84.90%
DPS 1.69 0.00 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.4663 0.4817 0.3952 0.393 0.4055 0.4032 0.3851 13.61%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.645 0.755 0.775 0.805 0.455 0.44 0.30 -
P/RPS 3.26 2.67 4.90 3.18 2.30 2.32 1.33 81.89%
P/EPS 655.24 355.43 320.55 -60.30 22.81 22.57 17.01 1043.13%
EY 0.15 0.28 0.31 -1.66 4.38 4.43 5.88 -91.35%
DY 2.71 0.00 0.00 0.00 0.00 3.98 0.00 -
P/NAPS 1.33 1.51 1.89 1.98 1.08 1.05 0.75 46.55%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 30/11/21 28/09/21 27/05/21 24/02/21 24/11/20 -
Price 0.61 0.70 0.735 0.87 0.545 0.545 0.34 -
P/RPS 3.08 2.47 4.64 3.43 2.76 2.87 1.51 60.90%
P/EPS 619.69 329.54 304.00 -65.17 27.32 27.95 19.28 913.04%
EY 0.16 0.30 0.33 -1.53 3.66 3.58 5.19 -90.18%
DY 2.87 0.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.26 1.40 1.79 2.14 1.30 1.30 0.85 30.03%

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