[EDARAN] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 59.01%
YoY- 448.88%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 69,962 71,099 59,583 49,900 35,670 29,722 27,391 86.53%
PBT 813 963 1,041 1,870 1,176 780 508 36.70%
Tax -36 -36 -36 0 0 0 0 -
NP 777 927 1,005 1,870 1,176 780 508 32.64%
-
NP to SH 809 937 1,005 1,870 1,176 780 508 36.25%
-
Tax Rate 4.43% 3.74% 3.46% 0.00% 0.00% 0.00% 0.00% -
Total Cost 69,185 70,172 58,578 48,030 34,494 28,942 26,883 87.47%
-
Net Worth 50,794 50,957 47,723 46,638 46,196 46,175 45,998 6.81%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 599 599 599 - - - - -
Div Payout % 74.17% 64.03% 59.70% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 50,794 50,957 47,723 46,638 46,196 46,175 45,998 6.81%
NOSH 64,871 64,347 59,999 60,000 59,531 59,999 60,050 5.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.11% 1.30% 1.69% 3.75% 3.30% 2.62% 1.85% -
ROE 1.59% 1.84% 2.11% 4.01% 2.55% 1.69% 1.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 107.85 110.49 99.31 83.17 59.92 49.54 45.61 77.21%
EPS 1.25 1.46 1.68 3.12 1.98 1.30 0.85 29.22%
DPS 0.92 0.93 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.783 0.7919 0.7954 0.7773 0.776 0.7696 0.766 1.47%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 116.60 118.50 99.31 83.17 59.45 49.54 45.65 86.53%
EPS 1.35 1.56 1.68 3.12 1.96 1.30 0.85 36.01%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.8493 0.7954 0.7773 0.7699 0.7696 0.7666 6.82%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.93 0.50 0.49 0.40 0.41 0.28 0.32 -
P/RPS 0.86 0.45 0.49 0.48 0.68 0.57 0.70 14.66%
P/EPS 74.57 34.34 29.25 12.83 20.75 21.54 37.83 57.01%
EY 1.34 2.91 3.42 7.79 4.82 4.64 2.64 -36.29%
DY 0.99 1.86 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.63 0.62 0.51 0.53 0.36 0.42 99.85%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 29/08/07 24/05/07 23/02/07 30/11/06 30/08/06 -
Price 0.86 0.99 0.51 0.36 0.54 0.40 0.32 -
P/RPS 0.80 0.90 0.51 0.43 0.90 0.81 0.70 9.28%
P/EPS 68.96 67.99 30.45 11.55 27.34 30.77 37.83 49.06%
EY 1.45 1.47 3.28 8.66 3.66 3.25 2.64 -32.85%
DY 1.08 0.94 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 0.64 0.46 0.70 0.52 0.42 89.67%

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