[EDARAN] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2.21%
YoY- -813.69%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 27,099 31,536 40,157 59,483 123,670 173,050 197,056 -73.19%
PBT -10,853 -8,067 -7,473 -40,429 -38,801 -39,457 -36,933 -55.63%
Tax -14 -1,209 -1,209 -2,271 -4,866 -3,366 -3,741 -97.54%
NP -10,867 -9,276 -8,682 -42,700 -43,667 -42,823 -40,674 -58.35%
-
NP to SH -10,867 -9,276 -8,682 -42,700 -43,667 -42,823 -40,674 -58.35%
-
Tax Rate - - - - - - - -
Total Cost 37,966 40,812 48,839 102,183 167,337 215,873 237,730 -70.40%
-
Net Worth 41,620 44,949 46,375 51,467 52,421 54,047 54,884 -16.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 41,620 44,949 46,375 51,467 52,421 54,047 54,884 -16.77%
NOSH 59,962 59,932 59,963 60,054 59,889 59,899 59,996 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -40.10% -29.41% -21.62% -71.79% -35.31% -24.75% -20.64% -
ROE -26.11% -20.64% -18.72% -82.97% -83.30% -79.23% -74.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.19 52.62 66.97 99.05 206.50 288.90 328.44 -73.18%
EPS -18.12 -15.48 -14.48 -71.10 -72.91 -71.49 -67.79 -58.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6941 0.75 0.7734 0.857 0.8753 0.9023 0.9148 -16.74%
Adjusted Per Share Value based on latest NOSH - 60,054
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.17 52.56 66.93 99.14 206.12 288.42 328.43 -73.19%
EPS -18.11 -15.46 -14.47 -71.17 -72.78 -71.37 -67.79 -58.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6937 0.7492 0.7729 0.8578 0.8737 0.9008 0.9147 -16.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.34 0.35 0.31 0.51 0.65 0.83 0.94 -
P/RPS 0.75 0.67 0.46 0.51 0.31 0.29 0.29 87.87%
P/EPS -1.88 -2.26 -2.14 -0.72 -0.89 -1.16 -1.39 22.18%
EY -53.30 -44.22 -46.71 -139.41 -112.17 -86.13 -72.12 -18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.40 0.60 0.74 0.92 1.03 -38.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 27/08/04 28/05/04 20/02/04 21/11/03 29/08/03 -
Price 0.30 0.34 0.28 0.31 0.69 0.66 1.03 -
P/RPS 0.66 0.65 0.42 0.31 0.33 0.23 0.31 65.11%
P/EPS -1.66 -2.20 -1.93 -0.44 -0.95 -0.92 -1.52 6.02%
EY -60.41 -45.52 -51.71 -229.36 -105.67 -108.32 -65.82 -5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.36 0.36 0.79 0.73 1.13 -47.33%

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