[EDARAN] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 12.03%
YoY- -593.51%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 84,740 38,817 46,179 37,607 43,719 49,981 43,409 11.78%
PBT -3,640 -4,472 485 -4,088 -1,168 -7,925 -8,051 -12.38%
Tax -557 -498 -195 -4 27 27 200 -
NP -4,197 -4,970 290 -4,092 -1,141 -7,898 -7,851 -9.90%
-
NP to SH -2,304 -4,498 180 -4,272 -616 -6,722 -7,851 -18.46%
-
Tax Rate - - 40.21% - - - - -
Total Cost 88,937 43,787 45,889 41,699 44,860 57,879 51,260 9.60%
-
Net Worth 29,195 27,948 32,156 31,472 36,477 38,029 39,926 -5.07%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 29,195 27,948 32,156 31,472 36,477 38,029 39,926 -5.07%
NOSH 60,000 57,911 58,064 57,886 58,113 59,973 59,977 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -4.95% -12.80% 0.63% -10.88% -2.61% -15.80% -18.09% -
ROE -7.89% -16.09% 0.56% -13.57% -1.69% -17.68% -19.66% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 146.34 67.03 79.53 64.97 75.23 83.34 72.38 12.43%
EPS -3.98 -7.77 0.31 -7.38 -1.06 -11.61 -13.09 -17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5042 0.4826 0.5538 0.5437 0.6277 0.6341 0.6657 -4.52%
Adjusted Per Share Value based on latest NOSH - 57,889
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 141.23 64.70 76.97 62.68 72.87 83.30 72.35 11.78%
EPS -3.84 -7.50 0.30 -7.12 -1.03 -11.20 -13.09 -18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4866 0.4658 0.5359 0.5245 0.608 0.6338 0.6654 -5.07%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.27 0.27 0.32 0.33 0.32 0.43 0.36 -
P/RPS 0.18 0.40 0.40 0.51 0.43 0.52 0.50 -15.64%
P/EPS -6.79 -3.48 103.23 -4.47 -30.19 -3.84 -2.75 16.24%
EY -14.74 -28.77 0.97 -22.36 -3.31 -26.07 -36.36 -13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.61 0.51 0.68 0.54 0.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 26/08/15 28/08/14 27/08/13 16/08/12 25/08/11 -
Price 0.225 0.27 0.325 0.355 0.26 0.31 0.32 -
P/RPS 0.15 0.40 0.41 0.55 0.35 0.37 0.44 -16.40%
P/EPS -5.65 -3.48 104.84 -4.81 -24.53 -2.77 -2.44 15.00%
EY -17.68 -28.77 0.95 -20.79 -4.08 -36.16 -40.91 -13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.59 0.65 0.41 0.49 0.48 -1.06%

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