[EDARAN] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -111.65%
YoY- 89.79%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 35,670 29,722 27,391 25,846 29,821 32,515 33,143 5.00%
PBT 1,176 780 508 -498 4,678 1,479 -251 -
Tax 0 0 0 -38 -76 -76 -76 -
NP 1,176 780 508 -536 4,602 1,403 -327 -
-
NP to SH 1,176 780 508 -536 4,602 1,403 -327 -
-
Tax Rate 0.00% 0.00% 0.00% - 1.62% 5.14% - -
Total Cost 34,494 28,942 26,883 26,382 25,219 31,112 33,470 2.02%
-
Net Worth 46,196 46,175 45,998 44,621 37,820 47,071 45,759 0.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 46,196 46,175 45,998 44,621 37,820 47,071 45,759 0.63%
NOSH 59,531 59,999 60,050 59,805 50,000 62,222 60,400 -0.95%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.30% 2.62% 1.85% -2.07% 15.43% 4.31% -0.99% -
ROE 2.55% 1.69% 1.10% -1.20% 12.17% 2.98% -0.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.92 49.54 45.61 43.22 59.64 52.26 54.87 6.02%
EPS 1.98 1.30 0.85 -0.90 9.20 2.25 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.776 0.7696 0.766 0.7461 0.7564 0.7565 0.7576 1.60%
Adjusted Per Share Value based on latest NOSH - 59,805
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.50 51.24 47.23 44.56 51.42 56.06 57.14 5.01%
EPS 2.03 1.34 0.88 -0.92 7.93 2.42 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7965 0.7961 0.7931 0.7693 0.6521 0.8116 0.7889 0.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.41 0.28 0.32 0.29 0.26 0.34 0.38 -
P/RPS 0.68 0.57 0.70 0.67 0.44 0.65 0.69 -0.96%
P/EPS 20.75 21.54 37.83 -32.36 2.82 15.08 -70.19 -
EY 4.82 4.64 2.64 -3.09 35.40 6.63 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.42 0.39 0.34 0.45 0.50 3.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 30/11/06 30/08/06 23/05/06 27/02/06 30/11/05 30/08/05 -
Price 0.54 0.40 0.32 0.34 0.30 0.29 0.46 -
P/RPS 0.90 0.81 0.70 0.79 0.50 0.55 0.84 4.69%
P/EPS 27.34 30.77 37.83 -37.94 3.26 12.86 -84.97 -
EY 3.66 3.25 2.64 -2.64 30.68 7.78 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.52 0.42 0.46 0.40 0.38 0.61 9.58%

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