[EDARAN] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -269.16%
YoY- -1332.65%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 43,409 47,381 57,443 53,112 57,093 56,565 51,379 -10.65%
PBT -7,851 -5,497 -1,821 -1,063 54 -527 -978 302.45%
Tax 0 361 361 361 361 153 153 -
NP -7,851 -5,136 -1,460 -702 415 -374 -825 350.92%
-
NP to SH -7,634 -5,136 -1,460 -702 415 -374 -825 342.55%
-
Tax Rate - - - - -668.52% - - -
Total Cost 51,260 52,517 58,903 53,814 56,678 56,939 52,204 -1.21%
-
Net Worth 39,942 41,769 45,017 46,909 48,142 47,442 46,867 -10.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 39,942 41,769 45,017 46,909 48,142 47,442 46,867 -10.13%
NOSH 60,000 59,962 59,999 59,956 59,797 60,000 59,833 0.18%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -18.09% -10.84% -2.54% -1.32% 0.73% -0.66% -1.61% -
ROE -19.11% -12.30% -3.24% -1.50% 0.86% -0.79% -1.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.35 79.02 95.74 88.58 95.48 94.28 85.87 -10.82%
EPS -12.72 -8.57 -2.43 -1.17 0.69 -0.62 -1.38 341.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.6966 0.7503 0.7824 0.8051 0.7907 0.7833 -10.30%
Adjusted Per Share Value based on latest NOSH - 59,956
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.35 78.97 95.74 88.52 95.16 94.28 85.63 -10.65%
EPS -12.72 -8.56 -2.43 -1.17 0.69 -0.62 -1.38 341.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.6962 0.7503 0.7818 0.8024 0.7907 0.7811 -10.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.36 0.36 0.44 0.60 0.47 0.73 0.53 -
P/RPS 0.50 0.46 0.46 0.68 0.49 0.77 0.62 -13.39%
P/EPS -2.83 -4.20 -18.08 -51.24 67.72 -117.11 -38.44 -82.51%
EY -35.34 -23.79 -5.53 -1.95 1.48 -0.85 -2.60 472.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.52 0.59 0.77 0.58 0.92 0.68 -14.28%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.32 0.37 0.41 0.42 0.64 0.62 0.60 -
P/RPS 0.44 0.47 0.43 0.47 0.67 0.66 0.70 -26.68%
P/EPS -2.52 -4.32 -16.85 -35.87 92.22 -99.47 -43.52 -85.11%
EY -39.76 -23.15 -5.93 -2.79 1.08 -1.01 -2.30 572.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.55 0.54 0.79 0.78 0.77 -27.08%

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