[EDARAN] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -7.97%
YoY- -105.57%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,696 9,911 9,915 14,418 9,165 13,883 19,977 -38.21%
PBT -3,263 -1,830 -3,178 -1,476 -1,367 524 498 -
Tax 0 0 0 0 0 361 0 -
NP -3,263 -1,830 -3,178 -1,476 -1,367 885 498 -
-
NP to SH -2,977 -1,830 -3,178 -1,476 -1,367 885 498 -
-
Tax Rate - - - - - -68.89% 0.00% -
Total Cost 12,959 11,741 13,093 15,894 10,532 12,998 19,479 -23.77%
-
Net Worth 37,278 39,942 41,769 45,017 46,909 48,142 47,442 -14.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 37,278 39,942 41,769 45,017 46,909 48,142 47,442 -14.83%
NOSH 60,020 60,000 59,962 59,999 59,956 59,797 60,000 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -33.65% -18.46% -32.05% -10.24% -14.92% 6.37% 2.49% -
ROE -7.99% -4.58% -7.61% -3.28% -2.91% 1.84% 1.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.15 16.52 16.54 24.03 15.29 23.22 33.30 -38.24%
EPS -4.96 -3.05 -5.30 -2.46 -2.28 1.48 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6211 0.6657 0.6966 0.7503 0.7824 0.8051 0.7907 -14.85%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.72 17.09 17.09 24.86 15.80 23.94 34.44 -38.20%
EPS -5.13 -3.16 -5.48 -2.54 -2.36 1.53 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6427 0.6887 0.7202 0.7762 0.8088 0.83 0.818 -14.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.35 0.36 0.36 0.44 0.60 0.47 0.73 -
P/RPS 2.17 2.18 2.18 1.83 3.93 2.02 2.19 -0.60%
P/EPS -7.06 -11.80 -6.79 -17.89 -26.32 31.76 87.95 -
EY -14.17 -8.47 -14.72 -5.59 -3.80 3.15 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.52 0.59 0.77 0.58 0.92 -28.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.32 0.32 0.37 0.41 0.42 0.64 0.62 -
P/RPS 1.98 1.94 2.24 1.71 2.75 2.76 1.86 4.25%
P/EPS -6.45 -10.49 -6.98 -16.67 -18.42 43.24 74.70 -
EY -15.50 -9.53 -14.32 -6.00 -5.43 2.31 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.53 0.55 0.54 0.79 0.78 -23.66%

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