[EDARAN] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 76.39%
YoY- 2640.0%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 19,599 19,506 19,913 12,081 8,083 9,823 5,683 128.09%
PBT 138 366 78 381 216 1,195 -616 -
Tax 0 -36 0 0 0 0 0 -
NP 138 330 78 381 216 1,195 -616 -
-
NP to SH 148 330 78 381 216 1,195 -616 -
-
Tax Rate 0.00% 9.84% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 19,461 19,176 19,835 11,700 7,867 8,628 6,299 111.98%
-
Net Worth 50,957 47,723 46,638 46,196 46,175 45,998 44,621 9.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 599 - - - - - -
Div Payout % - 181.82% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 50,957 47,723 46,638 46,196 46,175 45,998 44,621 9.24%
NOSH 64,347 59,999 60,000 59,531 59,999 60,050 59,805 4.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.70% 1.69% 0.39% 3.15% 2.67% 12.17% -10.84% -
ROE 0.29% 0.69% 0.17% 0.82% 0.47% 2.60% -1.38% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.46 32.51 33.19 20.29 13.47 16.36 9.50 117.28%
EPS 0.23 0.55 0.13 0.64 0.36 1.99 -1.03 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7919 0.7954 0.7773 0.776 0.7696 0.766 0.7461 4.04%
Adjusted Per Share Value based on latest NOSH - 59,531
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.67 32.51 33.19 20.14 13.47 16.37 9.47 128.14%
EPS 0.25 0.55 0.13 0.64 0.36 1.99 -1.03 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8493 0.7954 0.7773 0.7699 0.7696 0.7666 0.7437 9.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.49 0.40 0.41 0.28 0.32 0.29 -
P/RPS 1.64 1.51 1.21 2.02 2.08 1.96 3.05 -33.85%
P/EPS 217.39 89.09 307.69 64.06 77.78 16.08 -28.16 -
EY 0.46 1.12 0.33 1.56 1.29 6.22 -3.55 -
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.51 0.53 0.36 0.42 0.39 37.63%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 24/05/07 23/02/07 30/11/06 30/08/06 23/05/06 -
Price 0.99 0.51 0.36 0.54 0.40 0.32 0.34 -
P/RPS 3.25 1.57 1.08 2.66 2.97 1.96 3.58 -6.23%
P/EPS 430.43 92.73 276.92 84.38 111.11 16.08 -33.01 -
EY 0.23 1.08 0.36 1.19 0.90 6.22 -3.03 -
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.64 0.46 0.70 0.52 0.42 0.46 94.61%

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