[EDARAN] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 8.18%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 48,724 46,179 47,168 39,481 38,123 37,607 39,334 15.32%
PBT 671 489 -306 -3,171 -3,441 -4,088 -4,528 -
Tax -195 -195 -4 -4 -4 -4 27 -
NP 476 294 -310 -3,175 -3,445 -4,092 -4,501 -
-
NP to SH 370 184 -508 -3,302 -3,596 -4,272 -4,440 -
-
Tax Rate 29.06% 39.88% - - - - - -
Total Cost 48,248 45,885 47,478 42,656 41,568 41,699 43,835 6.59%
-
Net Worth 31,373 31,214 32,852 30,334 30,701 31,474 32,451 -2.22%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 31,373 31,214 32,852 30,334 30,701 31,474 32,451 -2.22%
NOSH 57,777 56,363 57,808 57,592 57,840 57,889 57,887 -0.12%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.98% 0.64% -0.66% -8.04% -9.04% -10.88% -11.44% -
ROE 1.18% 0.59% -1.55% -10.89% -11.71% -13.57% -13.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 84.33 81.93 81.59 68.55 65.91 64.96 67.95 15.47%
EPS 0.64 0.33 -0.88 -5.73 -6.22 -7.38 -7.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.543 0.5538 0.5683 0.5267 0.5308 0.5437 0.5606 -2.10%
Adjusted Per Share Value based on latest NOSH - 57,592
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 81.21 76.97 78.61 65.80 63.54 62.68 65.56 15.32%
EPS 0.62 0.31 -0.85 -5.50 -5.99 -7.12 -7.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5229 0.5202 0.5475 0.5056 0.5117 0.5246 0.5409 -2.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.34 0.32 0.28 0.33 0.41 0.33 0.26 -
P/RPS 0.40 0.39 0.34 0.48 0.62 0.51 0.38 3.47%
P/EPS 53.09 98.02 -31.86 -5.76 -6.59 -4.47 -3.39 -
EY 1.88 1.02 -3.14 -17.37 -15.16 -22.36 -29.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.49 0.63 0.77 0.61 0.46 23.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 28/05/15 25/02/15 26/11/14 28/08/14 28/05/14 -
Price 0.30 0.325 0.27 0.315 0.305 0.355 0.31 -
P/RPS 0.36 0.40 0.33 0.46 0.46 0.55 0.46 -15.06%
P/EPS 46.85 99.56 -30.73 -5.49 -4.91 -4.81 -4.04 -
EY 2.13 1.00 -3.25 -18.20 -20.38 -20.79 -24.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.48 0.60 0.57 0.65 0.55 0.00%

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