[EDARAN] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -62.68%
YoY- -117.78%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,174 15,390 13,721 9,696 9,911 9,915 14,418 -15.64%
PBT -394 -2,092 -2,176 -3,263 -1,830 -3,178 -1,476 -58.57%
Tax 27 0 0 0 0 0 0 -
NP -367 -2,092 -2,176 -3,263 -1,830 -3,178 -1,476 -60.49%
-
NP to SH 46 -1,857 -1,934 -2,977 -1,830 -3,178 -1,476 -
-
Tax Rate - - - - - - - -
Total Cost 11,541 17,482 15,897 12,959 11,741 13,093 15,894 -19.22%
-
Net Worth 33,290 40,368 37,342 37,278 39,942 41,769 45,017 -18.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 33,290 40,368 37,342 37,278 39,942 41,769 45,017 -18.23%
NOSH 52,500 59,903 53,278 60,020 60,000 59,962 59,999 -8.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.28% -13.59% -15.86% -33.65% -18.46% -32.05% -10.24% -
ROE 0.14% -4.60% -5.18% -7.99% -4.58% -7.61% -3.28% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.28 25.69 25.75 16.15 16.52 16.54 24.03 -7.78%
EPS 0.08 -3.10 -3.63 -4.96 -3.05 -5.30 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6341 0.6739 0.7009 0.6211 0.6657 0.6966 0.7503 -10.62%
Adjusted Per Share Value based on latest NOSH - 60,020
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.62 25.65 22.87 16.16 16.52 16.53 24.03 -15.65%
EPS 0.08 -3.10 -3.22 -4.96 -3.05 -5.30 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.6728 0.6224 0.6213 0.6657 0.6962 0.7503 -18.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.30 0.30 0.35 0.36 0.36 0.44 -
P/RPS 2.02 1.17 1.16 2.17 2.18 2.18 1.83 6.81%
P/EPS 490.76 -9.68 -8.26 -7.06 -11.80 -6.79 -17.89 -
EY 0.20 -10.33 -12.10 -14.17 -8.47 -14.72 -5.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.45 0.43 0.56 0.54 0.52 0.59 9.93%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 24/05/12 29/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.31 0.35 0.31 0.32 0.32 0.37 0.41 -
P/RPS 1.46 1.36 1.20 1.98 1.94 2.24 1.71 -10.00%
P/EPS 353.80 -11.29 -8.54 -6.45 -10.49 -6.98 -16.67 -
EY 0.28 -8.86 -11.71 -15.50 -9.53 -14.32 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.44 0.52 0.48 0.53 0.55 -7.41%

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