[EDARAN] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -48.64%
YoY- -1939.52%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 48,718 43,243 43,940 43,409 47,381 57,443 53,112 -5.58%
PBT -9,361 -10,447 -9,747 -7,851 -5,497 -1,821 -1,063 325.87%
Tax 0 0 0 0 361 361 361 -
NP -9,361 -10,447 -9,747 -7,851 -5,136 -1,460 -702 461.44%
-
NP to SH -8,381 -9,702 -9,244 -7,634 -5,136 -1,460 -702 421.57%
-
Tax Rate - - - - - - - -
Total Cost 58,079 53,690 53,687 51,260 52,517 58,903 53,814 5.21%
-
Net Worth 40,368 37,342 37,278 39,942 41,769 45,017 46,909 -9.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,368 37,342 37,278 39,942 41,769 45,017 46,909 -9.51%
NOSH 59,903 53,278 60,020 60,000 59,962 59,999 59,956 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -19.21% -24.16% -22.18% -18.09% -10.84% -2.54% -1.32% -
ROE -20.76% -25.98% -24.80% -19.11% -12.30% -3.24% -1.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 81.33 81.16 73.21 72.35 79.02 95.74 88.58 -5.52%
EPS -13.99 -18.21 -15.40 -12.72 -8.57 -2.43 -1.17 422.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6739 0.7009 0.6211 0.6657 0.6966 0.7503 0.7824 -9.46%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 84.00 74.56 75.76 74.84 81.69 99.04 91.57 -5.58%
EPS -14.45 -16.73 -15.94 -13.16 -8.86 -2.52 -1.21 421.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.696 0.6438 0.6427 0.6887 0.7202 0.7762 0.8088 -9.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.30 0.30 0.35 0.36 0.36 0.44 0.60 -
P/RPS 0.37 0.37 0.48 0.50 0.46 0.46 0.68 -33.32%
P/EPS -2.14 -1.65 -2.27 -2.83 -4.20 -18.08 -51.24 -87.93%
EY -46.64 -60.70 -44.00 -35.34 -23.79 -5.53 -1.95 728.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.56 0.54 0.52 0.59 0.77 -30.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 25/11/11 25/08/11 27/05/11 25/02/11 26/11/10 -
Price 0.35 0.31 0.32 0.32 0.37 0.41 0.42 -
P/RPS 0.43 0.38 0.44 0.44 0.47 0.43 0.47 -5.75%
P/EPS -2.50 -1.70 -2.08 -2.52 -4.32 -16.85 -35.87 -83.03%
EY -39.97 -58.74 -48.13 -39.76 -23.15 -5.93 -2.79 488.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.52 0.48 0.53 0.55 0.54 -2.48%

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