[EDARAN] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -95.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 62,644 39,007 79,996 18,997 56,091 20,005 22,808 95.76%
PBT -1,084 1,332 10,186 1,445 7,408 1,916 7,619 -
Tax 305 -375 -2,357 -1,209 -1,835 -452 -3,170 -
NP -779 957 7,829 236 5,573 1,464 4,449 -
-
NP to SH -779 957 7,829 236 5,573 1,464 4,449 -
-
Tax Rate - 28.15% 23.14% 83.67% 24.77% 23.59% 41.61% -
Total Cost 63,423 38,050 72,167 18,761 50,518 18,541 18,359 128.00%
-
Net Worth 98,387 99,109 98,387 91,374 90,583 84,599 62,880 34.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 98,387 99,109 98,387 91,374 90,583 84,599 62,880 34.66%
NOSH 59,846 59,812 59,992 60,512 59,989 59,999 43,068 24.44%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.24% 2.45% 9.79% 1.24% 9.94% 7.32% 19.51% -
ROE -0.79% 0.97% 7.96% 0.26% 6.15% 1.73% 7.08% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 104.68 65.22 133.34 31.39 93.50 33.34 52.96 57.30%
EPS -1.30 1.60 13.05 0.39 9.29 2.44 10.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.657 1.64 1.51 1.51 1.41 1.46 8.21%
Adjusted Per Share Value based on latest NOSH - 60,512
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 104.41 65.01 133.33 31.66 93.49 33.34 38.01 95.77%
EPS -1.30 1.60 13.05 0.39 9.29 2.44 7.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6398 1.6518 1.6398 1.5229 1.5097 1.41 1.048 34.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.41 1.35 2.10 2.01 2.17 1.92 2.20 -
P/RPS 1.35 2.07 1.57 6.40 2.32 5.76 4.15 -52.60%
P/EPS -108.32 84.38 16.09 515.38 23.36 78.69 21.30 -
EY -0.92 1.19 6.21 0.19 4.28 1.27 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 1.28 1.33 1.44 1.36 1.51 -31.22%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/10/02 22/08/02 21/05/02 21/02/02 03/12/01 20/08/01 -
Price 1.15 1.54 2.08 2.28 2.11 2.10 2.12 -
P/RPS 1.10 2.36 1.56 7.26 2.26 6.30 4.00 -57.61%
P/EPS -88.35 96.25 15.94 584.62 22.71 86.07 20.52 -
EY -1.13 1.04 6.27 0.17 4.40 1.16 4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 1.27 1.51 1.40 1.49 1.45 -38.37%

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