[EDARAN] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 15.82%
YoY- -2505.8%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 46,179 47,168 39,481 38,123 37,607 39,334 40,204 9.70%
PBT 489 -306 -3,171 -3,441 -4,088 -4,528 -4,015 -
Tax -195 -4 -4 -4 -4 27 27 -
NP 294 -310 -3,175 -3,445 -4,092 -4,501 -3,988 -
-
NP to SH 184 -508 -3,302 -3,596 -4,272 -4,440 -3,865 -
-
Tax Rate 39.88% - - - - - - -
Total Cost 45,885 47,478 42,656 41,568 41,699 43,835 44,192 2.54%
-
Net Worth 31,214 32,852 30,334 30,701 31,474 32,451 33,641 -4.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 31,214 32,852 30,334 30,701 31,474 32,451 33,641 -4.88%
NOSH 56,363 57,808 57,592 57,840 57,889 57,887 58,173 -2.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.64% -0.66% -8.04% -9.04% -10.88% -11.44% -9.92% -
ROE 0.59% -1.55% -10.89% -11.71% -13.57% -13.68% -11.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.93 81.59 68.55 65.91 64.96 67.95 69.11 12.04%
EPS 0.33 -0.88 -5.73 -6.22 -7.38 -7.67 -6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5538 0.5683 0.5267 0.5308 0.5437 0.5606 0.5783 -2.85%
Adjusted Per Share Value based on latest NOSH - 57,840
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 79.62 81.32 68.07 65.73 64.84 67.82 69.32 9.70%
EPS 0.32 -0.88 -5.69 -6.20 -7.37 -7.66 -6.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5382 0.5664 0.523 0.5293 0.5427 0.5595 0.58 -4.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.32 0.28 0.33 0.41 0.33 0.26 0.25 -
P/RPS 0.39 0.34 0.48 0.62 0.51 0.38 0.36 5.49%
P/EPS 98.02 -31.86 -5.76 -6.59 -4.47 -3.39 -3.76 -
EY 1.02 -3.14 -17.37 -15.16 -22.36 -29.50 -26.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.63 0.77 0.61 0.46 0.43 22.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 25/02/15 26/11/14 28/08/14 28/05/14 28/02/14 -
Price 0.325 0.27 0.315 0.305 0.355 0.31 0.33 -
P/RPS 0.40 0.33 0.46 0.46 0.55 0.46 0.48 -11.47%
P/EPS 99.56 -30.73 -5.49 -4.91 -4.81 -4.04 -4.97 -
EY 1.00 -3.25 -18.20 -20.38 -20.79 -24.74 -20.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.60 0.57 0.65 0.55 0.57 2.33%

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