[EDARAN] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 70.08%
YoY- 485.71%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 52,584 53,944 78,396 32,332 23,008 25,520 60,004 -2.17%
PBT -1,000 220 552 864 -224 -7,144 -4,768 -22.90%
Tax 0 0 0 0 0 0 0 -
NP -1,000 220 552 864 -224 -7,144 -4,768 -22.90%
-
NP to SH -1,000 220 592 864 -224 -7,144 -4,768 -22.90%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 53,584 53,724 77,844 31,468 23,232 32,664 64,772 -3.10%
-
Net Worth 47,785 49,457 50,957 46,175 47,071 44,949 54,047 -2.02%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 47,785 49,457 50,957 46,175 47,071 44,949 54,047 -2.02%
NOSH 59,523 61,111 64,347 59,999 62,222 59,932 59,899 -0.10%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -1.90% 0.41% 0.70% 2.67% -0.97% -27.99% -7.95% -
ROE -2.09% 0.44% 1.16% 1.87% -0.48% -15.89% -8.82% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 88.34 88.27 121.83 53.89 36.98 42.58 100.17 -2.07%
EPS -1.68 0.36 0.92 1.44 -0.36 -11.92 -7.96 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8028 0.8093 0.7919 0.7696 0.7565 0.75 0.9023 -1.92%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 87.64 89.91 130.66 53.89 38.35 42.53 100.01 -2.17%
EPS -1.67 0.37 0.99 1.44 -0.37 -11.91 -7.95 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7964 0.8243 0.8493 0.7696 0.7845 0.7492 0.9008 -2.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.50 0.75 0.50 0.28 0.34 0.35 0.83 -
P/RPS 0.57 0.85 0.41 0.52 0.92 0.82 0.83 -6.06%
P/EPS -29.76 208.33 54.35 19.44 -94.44 -2.94 -10.43 19.07%
EY -3.36 0.48 1.84 5.14 -1.06 -34.06 -9.59 -16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.93 0.63 0.36 0.45 0.47 0.92 -6.36%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 21/11/07 30/11/06 30/11/05 30/11/04 21/11/03 -
Price 0.65 0.44 0.99 0.40 0.29 0.34 0.66 -
P/RPS 0.74 0.50 0.81 0.74 0.78 0.80 0.66 1.92%
P/EPS -38.69 122.22 107.61 27.78 -80.56 -2.85 -8.29 29.24%
EY -2.58 0.82 0.93 3.60 -1.24 -35.06 -12.06 -22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.54 1.25 0.52 0.38 0.45 0.73 1.74%

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