[EDARAN] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -4.83%
YoY- 95.73%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 76,832 74,184 77,560 53,304 59,417 68,216 69,962 6.44%
PBT 103 317 445 618 701 910 813 -74.80%
Tax 153 1,171 1,169 1,169 1,169 -38 -36 -
NP 256 1,488 1,614 1,787 1,870 872 777 -52.32%
-
NP to SH 256 1,469 1,639 1,834 1,927 948 809 -53.59%
-
Tax Rate -148.54% -369.40% -262.70% -189.16% -166.76% 4.18% 4.43% -
Total Cost 76,576 72,696 75,946 51,517 57,547 67,344 69,185 7.00%
-
Net Worth 48,390 47,317 46,689 49,457 52,904 58,836 50,794 -3.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 599 599 -
Div Payout % - - - - - 63.29% 74.17% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 48,390 47,317 46,689 49,457 52,904 58,836 50,794 -3.18%
NOSH 60,000 58,750 57,999 61,111 65,443 74,827 64,871 -5.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.33% 2.01% 2.08% 3.35% 3.15% 1.28% 1.11% -
ROE 0.53% 3.10% 3.51% 3.71% 3.64% 1.61% 1.59% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 128.05 126.27 133.72 87.22 90.79 91.16 107.85 12.13%
EPS 0.43 2.50 2.83 3.00 2.94 1.27 1.25 -50.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.92 -
NAPS 0.8065 0.8054 0.805 0.8093 0.8084 0.7863 0.783 1.99%
Adjusted Per Share Value based on latest NOSH - 61,111
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 132.47 127.90 133.72 91.90 102.44 117.61 120.62 6.45%
EPS 0.44 2.53 2.83 3.16 3.32 1.63 1.39 -53.58%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 1.03 -
NAPS 0.8343 0.8158 0.805 0.8527 0.9121 1.0144 0.8758 -3.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.49 0.58 0.75 0.70 0.98 0.93 -
P/RPS 0.55 0.39 0.43 0.86 0.77 1.07 0.86 -25.79%
P/EPS 164.06 19.60 20.52 24.99 23.77 77.35 74.57 69.23%
EY 0.61 5.10 4.87 4.00 4.21 1.29 1.34 -40.85%
DY 0.00 0.00 0.00 0.00 0.00 0.82 0.99 -
P/NAPS 0.87 0.61 0.72 0.93 0.87 1.25 1.19 -18.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 28/05/09 25/02/09 27/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.57 0.50 0.62 0.44 0.75 0.85 0.86 -
P/RPS 0.45 0.40 0.46 0.50 0.83 0.93 0.80 -31.88%
P/EPS 133.59 20.00 21.94 14.66 25.47 67.09 68.96 55.46%
EY 0.75 5.00 4.56 6.82 3.93 1.49 1.45 -35.58%
DY 0.00 0.00 0.00 0.00 0.00 0.94 1.08 -
P/NAPS 0.71 0.62 0.77 0.54 0.93 1.08 1.10 -25.33%

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