[EDARAN] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 51.67%
YoY- 87.7%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 29,821 32,515 33,143 30,630 27,099 31,536 40,157 -17.95%
PBT 4,678 1,479 -251 -5,200 -10,853 -8,067 -7,473 -
Tax -76 -76 -76 -52 -14 -1,209 -1,209 -84.11%
NP 4,602 1,403 -327 -5,252 -10,867 -9,276 -8,682 -
-
NP to SH 4,602 1,403 -327 -5,252 -10,867 -9,276 -8,682 -
-
Tax Rate 1.62% 5.14% - - - - - -
Total Cost 25,219 31,112 33,470 35,882 37,966 40,812 48,839 -35.55%
-
Net Worth 37,820 47,071 45,759 46,149 41,620 44,949 46,375 -12.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 37,820 47,071 45,759 46,149 41,620 44,949 46,375 -12.67%
NOSH 50,000 62,222 60,400 59,973 59,962 59,932 59,963 -11.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.43% 4.31% -0.99% -17.15% -40.10% -29.41% -21.62% -
ROE 12.17% 2.98% -0.71% -11.38% -26.11% -20.64% -18.72% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.64 52.26 54.87 51.07 45.19 52.62 66.97 -7.41%
EPS 9.20 2.25 -0.54 -8.76 -18.12 -15.48 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7564 0.7565 0.7576 0.7695 0.6941 0.75 0.7734 -1.46%
Adjusted Per Share Value based on latest NOSH - 59,973
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 49.70 54.19 55.24 51.05 45.17 52.56 66.93 -17.95%
EPS 7.67 2.34 -0.55 -8.75 -18.11 -15.46 -14.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6303 0.7845 0.7627 0.7692 0.6937 0.7492 0.7729 -12.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.26 0.34 0.38 0.27 0.34 0.35 0.31 -
P/RPS 0.44 0.65 0.69 0.53 0.75 0.67 0.46 -2.91%
P/EPS 2.82 15.08 -70.19 -3.08 -1.88 -2.26 -2.14 -
EY 35.40 6.63 -1.42 -32.43 -53.30 -44.22 -46.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.50 0.35 0.49 0.47 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 27/05/05 25/02/05 30/11/04 27/08/04 -
Price 0.30 0.29 0.46 0.22 0.30 0.34 0.28 -
P/RPS 0.50 0.55 0.84 0.43 0.66 0.65 0.42 12.29%
P/EPS 3.26 12.86 -84.97 -2.51 -1.66 -2.20 -1.93 -
EY 30.68 7.78 -1.18 -39.81 -60.41 -45.52 -51.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.61 0.29 0.43 0.45 0.36 7.25%

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