[EDARAN] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[EDARAN] EDARAN BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 104.74%
YoY- 357.62%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 85,187 78,561 69,431 59,626 53,538 50,075 47,930 46.57%
PBT 3,965 4,599 3,241 2,142 1,539 443 1,684 76.70%
Tax -1,656 -1,336 -1,220 -979 -974 -1,038 -1,168 26.12%
NP 2,309 3,263 2,021 1,163 565 -595 516 170.80%
-
NP to SH 2,313 3,267 2,025 1,167 570 -590 521 169.38%
-
Tax Rate 41.77% 29.05% 37.64% 45.70% 63.29% 234.31% 69.36% -
Total Cost 82,878 75,298 67,410 58,463 52,973 50,670 47,414 44.95%
-
Net Worth 29,728 29,409 29,149 28,130 28,471 27,238 28,170 3.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,737 - - - 1,013 1,013 1,013 43.12%
Div Payout % 75.10% - - - 177.78% 0.00% 194.50% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 29,728 29,409 29,149 28,130 28,471 27,238 28,170 3.64%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.71% 4.15% 2.91% 1.95% 1.06% -1.19% 1.08% -
ROE 7.78% 11.11% 6.95% 4.15% 2.00% -2.17% 1.85% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 147.12 135.67 119.91 102.97 92.46 86.48 82.77 46.58%
EPS 3.99 5.64 3.50 2.02 0.98 -1.02 0.90 169.13%
DPS 3.00 0.00 0.00 0.00 1.75 1.75 1.75 43.09%
NAPS 0.5134 0.5079 0.5034 0.4858 0.4917 0.4704 0.4865 3.64%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 146.87 135.45 119.71 102.80 92.31 86.34 82.64 46.56%
EPS 3.99 5.63 3.49 2.01 0.98 -1.02 0.90 169.13%
DPS 3.00 0.00 0.00 0.00 1.75 1.75 1.75 43.09%
NAPS 0.5126 0.5071 0.5026 0.485 0.4909 0.4696 0.4857 3.64%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.87 0.515 0.47 0.54 0.545 0.55 0.58 -
P/RPS 0.59 0.38 0.39 0.52 0.59 0.64 0.70 -10.74%
P/EPS 21.78 9.13 13.44 26.79 55.37 -53.98 64.46 -51.39%
EY 4.59 10.96 7.44 3.73 1.81 -1.85 1.55 105.80%
DY 3.45 0.00 0.00 0.00 3.21 3.18 3.02 9.25%
P/NAPS 1.69 1.01 0.93 1.11 1.11 1.17 1.19 26.26%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 29/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 1.33 0.76 0.515 0.47 0.51 0.55 0.59 -
P/RPS 0.90 0.56 0.43 0.46 0.55 0.64 0.71 17.07%
P/EPS 33.30 13.47 14.73 23.32 51.81 -53.98 65.57 -36.26%
EY 3.00 7.42 6.79 4.29 1.93 -1.85 1.52 57.14%
DY 2.26 0.00 0.00 0.00 3.43 3.18 2.97 -16.60%
P/NAPS 2.59 1.50 1.02 0.97 1.04 1.17 1.21 65.85%

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