[EDARAN] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -6.77%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,417 68,216 69,962 71,099 59,583 49,900 35,670 40.56%
PBT 701 910 813 963 1,041 1,870 1,176 -29.19%
Tax 1,169 -38 -36 -36 -36 0 0 -
NP 1,870 872 777 927 1,005 1,870 1,176 36.27%
-
NP to SH 1,927 948 809 937 1,005 1,870 1,176 39.03%
-
Tax Rate -166.76% 4.18% 4.43% 3.74% 3.46% 0.00% 0.00% -
Total Cost 57,547 67,344 69,185 70,172 58,578 48,030 34,494 40.70%
-
Net Worth 52,904 58,836 50,794 50,957 47,723 46,638 46,196 9.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 599 599 599 599 - - -
Div Payout % - 63.29% 74.17% 64.03% 59.70% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 52,904 58,836 50,794 50,957 47,723 46,638 46,196 9.46%
NOSH 65,443 74,827 64,871 64,347 59,999 60,000 59,531 6.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.15% 1.28% 1.11% 1.30% 1.69% 3.75% 3.30% -
ROE 3.64% 1.61% 1.59% 1.84% 2.11% 4.01% 2.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 90.79 91.16 107.85 110.49 99.31 83.17 59.92 31.95%
EPS 2.94 1.27 1.25 1.46 1.68 3.12 1.98 30.18%
DPS 0.00 0.80 0.92 0.93 1.00 0.00 0.00 -
NAPS 0.8084 0.7863 0.783 0.7919 0.7954 0.7773 0.776 2.76%
Adjusted Per Share Value based on latest NOSH - 64,347
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.44 117.61 120.62 122.58 102.73 86.03 61.50 40.56%
EPS 3.32 1.63 1.39 1.62 1.73 3.22 2.03 38.85%
DPS 0.00 1.03 1.03 1.03 1.03 0.00 0.00 -
NAPS 0.9121 1.0144 0.8758 0.8786 0.8228 0.8041 0.7965 9.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.98 0.93 0.50 0.49 0.40 0.41 -
P/RPS 0.77 1.07 0.86 0.45 0.49 0.48 0.68 8.64%
P/EPS 23.77 77.35 74.57 34.34 29.25 12.83 20.75 9.49%
EY 4.21 1.29 1.34 2.91 3.42 7.79 4.82 -8.63%
DY 0.00 0.82 0.99 1.86 2.04 0.00 0.00 -
P/NAPS 0.87 1.25 1.19 0.63 0.62 0.51 0.53 39.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 21/11/07 29/08/07 24/05/07 23/02/07 -
Price 0.75 0.85 0.86 0.99 0.51 0.36 0.54 -
P/RPS 0.83 0.93 0.80 0.90 0.51 0.43 0.90 -5.25%
P/EPS 25.47 67.09 68.96 67.99 30.45 11.55 27.34 -4.61%
EY 3.93 1.49 1.45 1.47 3.28 8.66 3.66 4.86%
DY 0.00 0.94 1.08 0.94 1.96 0.00 0.00 -
P/NAPS 0.93 1.08 1.10 1.25 0.64 0.46 0.70 20.87%

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