[EDARAN] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 84.62%
YoY- 88.56%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 46,994 48,724 46,179 47,168 39,481 38,123 37,607 15.96%
PBT 111 671 489 -306 -3,171 -3,441 -4,088 -
Tax -195 -195 -195 -4 -4 -4 -4 1225.07%
NP -84 476 294 -310 -3,175 -3,445 -4,092 -92.44%
-
NP to SH -144 370 184 -508 -3,302 -3,596 -4,272 -89.50%
-
Tax Rate 175.68% 29.06% 39.88% - - - - -
Total Cost 47,078 48,248 45,885 47,478 42,656 41,568 41,699 8.40%
-
Net Worth 30,902 31,373 31,214 32,852 30,334 30,701 31,474 -1.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 30,902 31,373 31,214 32,852 30,334 30,701 31,474 -1.21%
NOSH 58,098 57,777 56,363 57,808 57,592 57,840 57,889 0.23%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.18% 0.98% 0.64% -0.66% -8.04% -9.04% -10.88% -
ROE -0.47% 1.18% 0.59% -1.55% -10.89% -11.71% -13.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 80.89 84.33 81.93 81.59 68.55 65.91 64.96 15.69%
EPS -0.25 0.64 0.33 -0.88 -5.73 -6.22 -7.38 -89.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5319 0.543 0.5538 0.5683 0.5267 0.5308 0.5437 -1.44%
Adjusted Per Share Value based on latest NOSH - 57,808
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 81.02 84.01 79.62 81.32 68.07 65.73 64.84 15.96%
EPS -0.25 0.64 0.32 -0.88 -5.69 -6.20 -7.37 -89.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5328 0.5409 0.5382 0.5664 0.523 0.5293 0.5427 -1.21%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.24 0.34 0.32 0.28 0.33 0.41 0.33 -
P/RPS 0.30 0.40 0.39 0.34 0.48 0.62 0.51 -29.72%
P/EPS -96.83 53.09 98.02 -31.86 -5.76 -6.59 -4.47 672.74%
EY -1.03 1.88 1.02 -3.14 -17.37 -15.16 -22.36 -87.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.58 0.49 0.63 0.77 0.61 -18.31%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 26/08/15 28/05/15 25/02/15 26/11/14 28/08/14 -
Price 0.24 0.30 0.325 0.27 0.315 0.305 0.355 -
P/RPS 0.30 0.36 0.40 0.33 0.46 0.46 0.55 -33.16%
P/EPS -96.83 46.85 99.56 -30.73 -5.49 -4.91 -4.81 635.98%
EY -1.03 2.13 1.00 -3.25 -18.20 -20.38 -20.79 -86.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.59 0.48 0.60 0.57 0.65 -21.68%

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