[EDARAN] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 32.66%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 8,827 6,380 5,765 6,127 13,264 15,001 25,091 -50.00%
PBT -3,214 -1,786 -4,760 -1,093 -428 -1,192 -37,716 -80.49%
Tax 0 0 -14 0 -1,195 0 -1,076 -
NP -3,214 -1,786 -4,774 -1,093 -1,623 -1,192 -38,792 -80.85%
-
NP to SH -3,214 -1,786 -4,774 -1,093 -1,623 -1,192 -38,792 -80.85%
-
Tax Rate - - - - - - - -
Total Cost 12,041 8,166 10,539 7,220 14,887 16,193 63,883 -66.95%
-
Net Worth 41,620 44,949 46,375 51,467 52,421 54,047 54,884 -16.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 41,620 44,949 46,375 51,467 52,421 54,047 54,884 -16.77%
NOSH 59,962 59,932 59,963 60,054 59,889 59,899 59,996 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -36.41% -27.99% -82.81% -17.84% -12.24% -7.95% -154.61% -
ROE -7.72% -3.97% -10.29% -2.12% -3.10% -2.21% -70.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.72 10.65 9.61 10.20 22.15 25.04 41.82 -49.99%
EPS -5.36 -2.98 -7.96 -1.82 -2.71 -1.99 -64.65 -80.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6941 0.75 0.7734 0.857 0.8753 0.9023 0.9148 -16.74%
Adjusted Per Share Value based on latest NOSH - 60,054
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.71 10.63 9.61 10.21 22.11 25.00 41.82 -50.01%
EPS -5.36 -2.98 -7.96 -1.82 -2.71 -1.99 -64.65 -80.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6937 0.7492 0.7729 0.8578 0.8737 0.9008 0.9147 -16.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.34 0.35 0.31 0.51 0.65 0.83 0.94 -
P/RPS 2.31 3.29 3.22 5.00 2.93 3.31 2.25 1.76%
P/EPS -6.34 -11.74 -3.89 -28.02 -23.99 -41.71 -1.45 166.19%
EY -15.76 -8.51 -25.68 -3.57 -4.17 -2.40 -68.78 -62.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.40 0.60 0.74 0.92 1.03 -38.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 27/08/04 28/05/04 20/02/04 21/11/03 29/08/03 -
Price 0.30 0.34 0.28 0.31 0.69 0.66 1.03 -
P/RPS 2.04 3.19 2.91 3.04 3.12 2.64 2.46 -11.68%
P/EPS -5.60 -11.41 -3.52 -17.03 -25.46 -33.17 -1.59 130.60%
EY -17.87 -8.76 -28.43 -5.87 -3.93 -3.02 -62.77 -56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.36 0.36 0.79 0.73 1.13 -47.33%

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