[EDARAN] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 62.92%
YoY- 80.89%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 150,076 160,352 93,609 94,593 84,740 63,704 62,350 79.89%
PBT 2,509 482 -2,339 -2,448 -3,640 -3,059 -3,548 -
Tax 4,426 -590 -555 -555 -556 -385 -499 -
NP 6,935 -108 -2,894 -3,003 -4,196 -3,444 -4,047 -
-
NP to SH 7,202 2,493 -621 -854 -2,303 -2,228 -3,254 -
-
Tax Rate -176.40% 122.41% - - - - - -
Total Cost 143,141 160,460 96,503 97,596 88,936 67,148 66,397 67.11%
-
Net Worth 30,249 32,235 29,844 29,427 29,195 31,436 31,882 -3.45%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 30,249 32,235 29,844 29,427 29,195 31,436 31,882 -3.45%
NOSH 60,000 60,000 60,000 60,000 60,000 57,905 57,905 2.40%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.62% -0.07% -3.09% -3.17% -4.95% -5.41% -6.49% -
ROE 23.81% 7.73% -2.08% -2.90% -7.89% -7.09% -10.21% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 259.18 276.92 161.66 163.36 146.34 110.01 107.68 79.89%
EPS 12.44 4.31 -1.07 -1.47 -3.98 -3.85 -5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5224 0.5567 0.5154 0.5082 0.5042 0.5429 0.5506 -3.45%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 250.13 267.25 156.02 157.66 141.23 106.17 103.92 79.89%
EPS 12.00 4.15 -1.04 -1.42 -3.84 -3.71 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.5373 0.4974 0.4905 0.4866 0.5239 0.5314 -3.45%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.35 0.775 0.52 0.22 0.27 0.32 0.215 -
P/RPS 0.14 0.28 0.32 0.13 0.18 0.29 0.20 -21.21%
P/EPS 2.81 18.00 -48.49 -14.92 -6.79 -8.32 -3.83 -
EY 35.54 5.56 -2.06 -6.70 -14.73 -12.02 -26.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.39 1.01 0.43 0.54 0.59 0.39 43.58%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 14/02/18 27/11/17 30/08/17 25/05/17 28/02/17 -
Price 0.65 0.39 0.615 0.485 0.225 0.305 0.28 -
P/RPS 0.25 0.14 0.38 0.30 0.15 0.28 0.26 -2.58%
P/EPS 5.23 9.06 -57.35 -32.89 -5.66 -7.93 -4.98 -
EY 19.13 11.04 -1.74 -3.04 -17.68 -12.62 -20.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.70 1.19 0.95 0.45 0.56 0.51 81.10%

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