[EDARAN] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -4.95%
YoY- -564.52%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 49,652 49,981 48,718 43,243 43,940 43,409 47,381 3.16%
PBT -7,033 -7,925 -9,361 -10,447 -9,747 -7,851 -5,497 17.80%
Tax 27 27 0 0 0 0 361 -82.16%
NP -7,006 -7,898 -9,361 -10,447 -9,747 -7,851 -5,136 22.92%
-
NP to SH -5,917 -6,722 -8,381 -9,702 -9,244 -7,634 -5,136 9.86%
-
Tax Rate - - - - - - - -
Total Cost 56,658 57,879 58,079 53,690 53,687 51,260 52,517 5.17%
-
Net Worth 34,624 33,290 40,368 37,342 37,278 39,942 41,769 -11.72%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 34,624 33,290 40,368 37,342 37,278 39,942 41,769 -11.72%
NOSH 57,920 52,500 59,903 53,278 60,020 60,000 59,962 -2.27%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -14.11% -15.80% -19.21% -24.16% -22.18% -18.09% -10.84% -
ROE -17.09% -20.19% -20.76% -25.98% -24.80% -19.11% -12.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 85.73 95.20 81.33 81.16 73.21 72.35 79.02 5.56%
EPS -10.22 -12.80 -13.99 -18.21 -15.40 -12.72 -8.57 12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5978 0.6341 0.6739 0.7009 0.6211 0.6657 0.6966 -9.66%
Adjusted Per Share Value based on latest NOSH - 53,278
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 85.61 86.17 84.00 74.56 75.76 74.84 81.69 3.16%
EPS -10.20 -11.59 -14.45 -16.73 -15.94 -13.16 -8.86 9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.574 0.696 0.6438 0.6427 0.6887 0.7202 -11.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.43 0.30 0.30 0.35 0.36 0.36 -
P/RPS 0.36 0.45 0.37 0.37 0.48 0.50 0.46 -15.03%
P/EPS -3.03 -3.36 -2.14 -1.65 -2.27 -2.83 -4.20 -19.51%
EY -32.95 -29.78 -46.64 -60.70 -44.00 -35.34 -23.79 24.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.45 0.43 0.56 0.54 0.52 0.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 16/08/12 24/05/12 29/02/12 25/11/11 25/08/11 27/05/11 -
Price 0.28 0.31 0.35 0.31 0.32 0.32 0.37 -
P/RPS 0.33 0.33 0.43 0.38 0.44 0.44 0.47 -20.95%
P/EPS -2.74 -2.42 -2.50 -1.70 -2.08 -2.52 -4.32 -26.11%
EY -36.49 -41.30 -39.97 -58.74 -48.13 -39.76 -23.15 35.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.52 0.44 0.52 0.48 0.53 -7.67%

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