[EDARAN] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -46.26%
YoY- 97.83%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 68,216 69,962 71,099 59,583 49,900 35,670 29,722 73.90%
PBT 910 813 963 1,041 1,870 1,176 780 10.81%
Tax -38 -36 -36 -36 0 0 0 -
NP 872 777 927 1,005 1,870 1,176 780 7.70%
-
NP to SH 948 809 937 1,005 1,870 1,176 780 13.87%
-
Tax Rate 4.18% 4.43% 3.74% 3.46% 0.00% 0.00% 0.00% -
Total Cost 67,344 69,185 70,172 58,578 48,030 34,494 28,942 75.50%
-
Net Worth 58,836 50,794 50,957 47,723 46,638 46,196 46,175 17.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 599 599 599 599 - - - -
Div Payout % 63.29% 74.17% 64.03% 59.70% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 58,836 50,794 50,957 47,723 46,638 46,196 46,175 17.51%
NOSH 74,827 64,871 64,347 59,999 60,000 59,531 59,999 15.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.28% 1.11% 1.30% 1.69% 3.75% 3.30% 2.62% -
ROE 1.61% 1.59% 1.84% 2.11% 4.01% 2.55% 1.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.16 107.85 110.49 99.31 83.17 59.92 49.54 50.10%
EPS 1.27 1.25 1.46 1.68 3.12 1.98 1.30 -1.54%
DPS 0.80 0.92 0.93 1.00 0.00 0.00 0.00 -
NAPS 0.7863 0.783 0.7919 0.7954 0.7773 0.776 0.7696 1.44%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 117.61 120.62 122.58 102.73 86.03 61.50 51.24 73.91%
EPS 1.63 1.39 1.62 1.73 3.22 2.03 1.34 13.93%
DPS 1.03 1.03 1.03 1.03 0.00 0.00 0.00 -
NAPS 1.0144 0.8758 0.8786 0.8228 0.8041 0.7965 0.7961 17.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.98 0.93 0.50 0.49 0.40 0.41 0.28 -
P/RPS 1.07 0.86 0.45 0.49 0.48 0.68 0.57 52.11%
P/EPS 77.35 74.57 34.34 29.25 12.83 20.75 21.54 134.31%
EY 1.29 1.34 2.91 3.42 7.79 4.82 4.64 -57.36%
DY 0.82 0.99 1.86 2.04 0.00 0.00 0.00 -
P/NAPS 1.25 1.19 0.63 0.62 0.51 0.53 0.36 129.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 21/11/07 29/08/07 24/05/07 23/02/07 30/11/06 -
Price 0.85 0.86 0.99 0.51 0.36 0.54 0.40 -
P/RPS 0.93 0.80 0.90 0.51 0.43 0.90 0.81 9.63%
P/EPS 67.09 68.96 67.99 30.45 11.55 27.34 30.77 68.06%
EY 1.49 1.45 1.47 3.28 8.66 3.66 3.25 -40.51%
DY 0.94 1.08 0.94 1.96 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 1.25 0.64 0.46 0.70 0.52 62.71%

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