[EDARAN] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -10.63%
YoY- 102.6%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 76,492 76,832 74,184 77,560 53,304 59,417 68,216 7.92%
PBT -202 103 317 445 618 701 910 -
Tax 153 153 1,171 1,169 1,169 1,169 -38 -
NP -49 256 1,488 1,614 1,787 1,870 872 -
-
NP to SH -49 256 1,469 1,639 1,834 1,927 948 -
-
Tax Rate - -148.54% -369.40% -262.70% -189.16% -166.76% 4.18% -
Total Cost 76,541 76,576 72,696 75,946 51,517 57,547 67,344 8.90%
-
Net Worth 47,785 48,390 47,317 46,689 49,457 52,904 58,836 -12.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 599 -
Div Payout % - - - - - - 63.29% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 47,785 48,390 47,317 46,689 49,457 52,904 58,836 -12.93%
NOSH 59,523 60,000 58,750 57,999 61,111 65,443 74,827 -14.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.06% 0.33% 2.01% 2.08% 3.35% 3.15% 1.28% -
ROE -0.10% 0.53% 3.10% 3.51% 3.71% 3.64% 1.61% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.51 128.05 126.27 133.72 87.22 90.79 91.16 25.69%
EPS -0.08 0.43 2.50 2.83 3.00 2.94 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
NAPS 0.8028 0.8065 0.8054 0.805 0.8093 0.8084 0.7863 1.39%
Adjusted Per Share Value based on latest NOSH - 57,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 131.88 132.47 127.90 133.72 91.90 102.44 117.61 7.92%
EPS -0.08 0.44 2.53 2.83 3.16 3.32 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.8239 0.8343 0.8158 0.805 0.8527 0.9121 1.0144 -12.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.50 0.70 0.49 0.58 0.75 0.70 0.98 -
P/RPS 0.39 0.55 0.39 0.43 0.86 0.77 1.07 -48.94%
P/EPS -607.39 164.06 19.60 20.52 24.99 23.77 77.35 -
EY -0.16 0.61 5.10 4.87 4.00 4.21 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
P/NAPS 0.62 0.87 0.61 0.72 0.93 0.87 1.25 -37.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 20/08/09 28/05/09 25/02/09 27/11/08 26/08/08 21/05/08 -
Price 0.65 0.57 0.50 0.62 0.44 0.75 0.85 -
P/RPS 0.51 0.45 0.40 0.46 0.50 0.83 0.93 -32.97%
P/EPS -789.60 133.59 20.00 21.94 14.66 25.47 67.09 -
EY -0.13 0.75 5.00 4.56 6.82 3.93 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 0.81 0.71 0.62 0.77 0.54 0.93 1.08 -17.43%

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