[EDARAN] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -2700.72%
YoY- -348.9%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,123 37,607 39,334 40,204 42,043 43,719 42,531 -7.02%
PBT -3,441 -4,088 -4,528 -4,015 -490 -1,168 -593 222.56%
Tax -4 -4 27 27 27 27 27 -
NP -3,445 -4,092 -4,501 -3,988 -463 -1,141 -566 232.99%
-
NP to SH -3,596 -4,272 -4,440 -3,865 -138 -616 228 -
-
Tax Rate - - - - - - - -
Total Cost 41,568 41,699 43,835 44,192 42,506 44,860 43,097 -2.37%
-
Net Worth 30,701 31,474 32,451 33,641 34,440 36,297 36,950 -11.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 30,701 31,474 32,451 33,641 34,440 36,297 36,950 -11.60%
NOSH 57,840 57,889 57,887 58,173 57,815 57,826 57,744 0.11%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -9.04% -10.88% -11.44% -9.92% -1.10% -2.61% -1.33% -
ROE -11.71% -13.57% -13.68% -11.49% -0.40% -1.70% 0.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.91 64.96 67.95 69.11 72.72 75.60 73.65 -7.12%
EPS -6.22 -7.38 -7.67 -6.64 -0.24 -1.07 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5308 0.5437 0.5606 0.5783 0.5957 0.6277 0.6399 -11.70%
Adjusted Per Share Value based on latest NOSH - 58,173
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.73 64.84 67.82 69.32 72.49 75.38 73.33 -7.02%
EPS -6.20 -7.37 -7.66 -6.66 -0.24 -1.06 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.5427 0.5595 0.58 0.5938 0.6258 0.6371 -11.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.41 0.33 0.26 0.25 0.26 0.32 0.27 -
P/RPS 0.62 0.51 0.38 0.36 0.36 0.42 0.37 41.03%
P/EPS -6.59 -4.47 -3.39 -3.76 -108.93 -30.04 68.38 -
EY -15.16 -22.36 -29.50 -26.58 -0.92 -3.33 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.46 0.43 0.44 0.51 0.42 49.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 28/05/14 28/02/14 27/11/13 27/08/13 31/05/13 -
Price 0.305 0.355 0.31 0.33 0.25 0.26 0.35 -
P/RPS 0.46 0.55 0.46 0.48 0.34 0.34 0.48 -2.79%
P/EPS -4.91 -4.81 -4.04 -4.97 -104.74 -24.41 88.64 -
EY -20.38 -20.79 -24.74 -20.13 -0.95 -4.10 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.55 0.57 0.42 0.41 0.55 2.40%

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