[EDARAN] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[EDARAN] EDARAN BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 212.5%
YoY- 180.9%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 52,208 27,756 85,852 72,272 32,860 43,008 32,828 8.03%
PBT 4,112 -2,552 2,176 960 -3,808 -3,456 -4,184 -
Tax -52 -60 108 0 -4 0 0 -
NP 4,060 -2,612 2,284 960 -3,812 -3,456 -4,184 -
-
NP to SH 4,084 -2,588 2,308 2,592 -3,204 -3,328 -4,072 -
-
Tax Rate 1.26% - -4.96% 0.00% - - - -
Total Cost 48,148 30,368 83,568 71,312 36,672 46,464 37,012 4.47%
-
Net Worth 23,104 23,810 29,768 29,427 27,759 31,373 30,701 -4.62%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 23,104 23,810 29,768 29,427 27,759 31,373 30,701 -4.62%
NOSH 60,000 60,000 60,000 60,000 60,000 57,777 57,840 0.61%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.78% -9.41% 2.66% 1.33% -11.60% -8.04% -12.75% -
ROE 17.68% -10.87% 7.75% 8.81% -11.54% -10.61% -13.26% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 90.16 47.93 148.26 124.81 56.75 74.44 56.76 8.01%
EPS 7.04 -4.48 4.00 4.48 -5.52 -5.76 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.4112 0.5141 0.5082 0.4794 0.543 0.5308 -4.64%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 87.01 46.26 143.09 120.45 54.77 71.68 54.71 8.03%
EPS 6.81 -4.31 3.85 4.32 -5.34 -5.55 -6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3851 0.3968 0.4961 0.4905 0.4627 0.5229 0.5117 -4.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.30 0.415 0.72 0.22 0.265 0.34 0.41 -
P/RPS 0.33 0.87 0.49 0.18 0.47 0.46 0.72 -12.18%
P/EPS 4.25 -9.29 18.06 4.91 -4.79 -5.90 -5.82 -
EY 23.51 -10.77 5.54 20.35 -20.88 -16.94 -17.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.01 1.40 0.43 0.55 0.63 0.77 -0.43%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 26/11/18 27/11/17 29/11/16 24/11/15 26/11/14 -
Price 0.34 0.415 0.615 0.485 0.215 0.30 0.305 -
P/RPS 0.38 0.87 0.41 0.39 0.38 0.40 0.54 -5.68%
P/EPS 4.82 -9.29 15.43 10.83 -3.89 -5.21 -4.33 -
EY 20.74 -10.77 6.48 9.23 -25.74 -19.20 -23.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.01 1.20 0.95 0.45 0.55 0.57 6.88%

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