[EDARAN] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 54.65%
YoY- 96.67%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 59,417 59,583 27,391 33,143 40,157 197,056 175,089 -16.46%
PBT 701 1,041 508 -251 -7,473 -36,932 20,956 -43.20%
Tax 1,169 -36 0 -38 -1,209 -1,076 -5,853 -
NP 1,870 1,005 508 -289 -8,682 -38,008 15,103 -29.37%
-
NP to SH 1,927 1,005 508 -289 -8,682 -38,008 15,103 -29.02%
-
Tax Rate -166.76% 3.46% 0.00% - - - 27.93% -
Total Cost 57,547 58,578 26,883 33,432 48,839 235,064 159,986 -15.65%
-
Net Worth 54,291 47,581 45,779 45,613 46,634 55,333 98,406 -9.42%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 598 - - - - - -
Div Payout % - 59.52% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 54,291 47,581 45,779 45,613 46,634 55,333 98,406 -9.42%
NOSH 67,159 59,821 59,764 60,208 59,979 60,001 60,003 1.89%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.15% 1.69% 1.85% -0.87% -21.62% -19.29% 8.63% -
ROE 3.55% 2.11% 1.11% -0.63% -18.62% -68.69% 15.35% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 88.47 99.60 45.83 55.05 66.95 328.42 291.80 -18.02%
EPS 3.21 1.68 0.85 -0.48 -14.47 -63.35 25.17 -29.03%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8084 0.7954 0.766 0.7576 0.7775 0.9222 1.64 -11.11%
Adjusted Per Share Value based on latest NOSH - 60,400
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 99.03 99.31 45.65 55.24 66.93 328.43 291.82 -16.46%
EPS 3.21 1.68 0.85 -0.48 -14.47 -63.35 25.17 -29.03%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9049 0.793 0.763 0.7602 0.7772 0.9222 1.6401 -9.42%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.70 0.49 0.32 0.38 0.31 0.94 2.10 -
P/RPS 0.79 0.49 0.70 0.69 0.46 0.29 0.72 1.55%
P/EPS 24.40 29.17 37.65 -79.17 -2.14 -1.48 8.34 19.57%
EY 4.10 3.43 2.66 -1.26 -46.69 -67.39 11.99 -16.36%
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.62 0.42 0.50 0.40 1.02 1.28 -6.22%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 29/08/07 30/08/06 30/08/05 27/08/04 29/08/03 22/08/02 -
Price 0.75 0.51 0.32 0.46 0.28 1.03 2.08 -
P/RPS 0.85 0.51 0.70 0.84 0.42 0.31 0.71 3.04%
P/EPS 26.14 30.36 37.65 -95.83 -1.93 -1.63 8.26 21.14%
EY 3.83 3.29 2.66 -1.04 -51.70 -61.50 12.10 -17.43%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.64 0.42 0.61 0.36 1.12 1.27 -5.05%

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