[EDARAN] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 20.0%
YoY- -86.72%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 49,981 43,409 57,093 76,832 59,417 59,583 27,391 10.53%
PBT -7,925 -8,051 54 103 701 1,041 508 -
Tax 27 200 361 153 1,169 -36 0 -
NP -7,898 -7,851 415 256 1,870 1,005 508 -
-
NP to SH -6,722 -7,851 415 256 1,927 1,005 508 -
-
Tax Rate - - -668.52% -148.54% -166.76% 3.46% 0.00% -
Total Cost 57,879 51,260 56,678 76,576 57,547 58,578 26,883 13.62%
-
Net Worth 38,029 39,926 48,422 48,014 54,291 47,581 45,779 -3.04%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 598 - -
Div Payout % - - - - - 59.52% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 38,029 39,926 48,422 48,014 54,291 47,581 45,779 -3.04%
NOSH 59,973 59,977 60,144 59,534 67,159 59,821 59,764 0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -15.80% -18.09% 0.73% 0.33% 3.15% 1.69% 1.85% -
ROE -17.68% -19.66% 0.86% 0.53% 3.55% 2.11% 1.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.34 72.38 94.93 129.05 88.47 99.60 45.83 10.47%
EPS -11.61 -13.09 0.69 0.43 3.21 1.68 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.6341 0.6657 0.8051 0.8065 0.8084 0.7954 0.766 -3.09%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.30 72.35 95.16 128.05 99.03 99.31 45.65 10.53%
EPS -11.20 -13.09 0.69 0.43 3.21 1.68 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.6338 0.6654 0.807 0.8002 0.9049 0.793 0.763 -3.04%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.43 0.36 0.47 0.70 0.70 0.49 0.32 -
P/RPS 0.52 0.50 0.50 0.54 0.79 0.49 0.70 -4.82%
P/EPS -3.84 -2.75 68.12 162.79 24.40 29.17 37.65 -
EY -26.07 -36.36 1.47 0.61 4.10 3.43 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.68 0.54 0.58 0.87 0.87 0.62 0.42 8.35%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 25/08/11 26/08/10 20/08/09 26/08/08 29/08/07 30/08/06 -
Price 0.31 0.32 0.64 0.57 0.75 0.51 0.32 -
P/RPS 0.37 0.44 0.67 0.44 0.85 0.51 0.70 -10.07%
P/EPS -2.77 -2.44 92.75 132.56 26.14 30.36 37.65 -
EY -36.16 -40.91 1.08 0.75 3.83 3.29 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 0.49 0.48 0.79 0.71 0.93 0.64 0.42 2.60%

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