[EDARAN] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -112.28%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,635 9,592 9,689 7,691 12,362 10,462 11,528 -5.24%
PBT -529 -1,309 -557 -1,693 -969 -796 2,968 -
Tax -4 0 0 0 27 0 0 -
NP -533 -1,309 -557 -1,693 -942 -796 2,968 -
-
NP to SH -631 -1,343 -605 -1,694 -798 -768 3,122 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 11,168 10,901 10,246 9,384 13,304 11,258 8,560 19.45%
-
Net Worth 31,474 32,451 33,641 34,440 36,297 36,950 37,759 -11.45%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,474 32,451 33,641 34,440 36,297 36,950 37,759 -11.45%
NOSH 57,889 57,887 58,173 57,815 57,826 57,744 57,922 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -5.01% -13.65% -5.75% -22.01% -7.62% -7.61% 25.75% -
ROE -2.00% -4.14% -1.80% -4.92% -2.20% -2.08% 8.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.37 16.57 16.66 13.30 21.38 18.12 19.90 -5.20%
EPS -1.09 -2.32 -1.04 -2.93 -1.38 -1.33 5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5606 0.5783 0.5957 0.6277 0.6399 0.6519 -11.42%
Adjusted Per Share Value based on latest NOSH - 57,815
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.73 15.99 16.15 12.82 20.60 17.44 19.21 -5.21%
EPS -1.05 -2.24 -1.01 -2.82 -1.33 -1.28 5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.5409 0.5607 0.574 0.605 0.6158 0.6293 -11.45%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.33 0.26 0.25 0.26 0.32 0.27 0.28 -
P/RPS 1.80 1.57 1.50 1.95 1.50 1.49 1.41 17.73%
P/EPS -30.28 -11.21 -24.04 -8.87 -23.19 -20.30 5.19 -
EY -3.30 -8.92 -4.16 -11.27 -4.31 -4.93 19.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.43 0.44 0.51 0.42 0.43 26.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 28/02/14 27/11/13 27/08/13 31/05/13 28/02/13 -
Price 0.355 0.31 0.33 0.25 0.26 0.35 0.25 -
P/RPS 1.93 1.87 1.98 1.88 1.22 1.93 1.26 32.98%
P/EPS -32.57 -13.36 -31.73 -8.53 -18.84 -26.32 4.64 -
EY -3.07 -7.48 -3.15 -11.72 -5.31 -3.80 21.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.57 0.42 0.41 0.55 0.38 43.16%

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