[EDARAN] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 121.87%
YoY- 119.34%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 40,138 38,508 34,760 41,790 46,834 47,166 46,466 -2.40%
PBT -3,420 -2,666 -4,502 1,194 -10,878 -6,086 -1,936 9.94%
Tax 0 0 0 0 0 400 0 -
NP -3,420 -2,666 -4,502 1,194 -10,878 -5,686 -1,936 9.94%
-
NP to SH -3,312 -2,658 -4,600 1,900 -9,822 -5,686 -1,936 9.35%
-
Tax Rate - - - 0.00% - - - -
Total Cost 43,558 41,174 39,262 40,596 57,712 52,852 48,402 -1.74%
-
Net Worth 30,798 30,434 33,503 37,762 42,028 45,002 47,095 -6.83%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 30,798 30,434 33,503 37,762 42,028 45,002 47,095 -6.83%
NOSH 57,902 57,782 57,934 57,926 59,963 59,978 60,124 -0.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -8.52% -6.92% -12.95% 2.86% -23.23% -12.06% -4.17% -
ROE -10.75% -8.73% -13.73% 5.03% -23.37% -12.63% -4.11% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 69.32 66.64 60.00 72.14 78.10 78.64 77.28 -1.79%
EPS -5.72 -4.60 -7.94 3.28 -16.38 -9.48 -3.22 10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5319 0.5267 0.5783 0.6519 0.7009 0.7503 0.7833 -6.24%
Adjusted Per Share Value based on latest NOSH - 57,922
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 66.90 64.18 57.93 69.65 78.06 78.61 77.44 -2.40%
EPS -5.52 -4.43 -7.67 3.17 -16.37 -9.48 -3.23 9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5133 0.5072 0.5584 0.6294 0.7005 0.75 0.7849 -6.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.24 0.33 0.25 0.28 0.30 0.44 0.53 -
P/RPS 0.35 0.50 0.42 0.39 0.38 0.56 0.69 -10.69%
P/EPS -4.20 -7.17 -3.15 8.54 -1.83 -4.64 -16.46 -20.35%
EY -23.83 -13.94 -31.76 11.71 -54.60 -21.55 -6.08 25.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.43 0.43 0.43 0.59 0.68 -6.64%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 28/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.24 0.315 0.33 0.25 0.31 0.41 0.60 -
P/RPS 0.35 0.47 0.55 0.35 0.40 0.52 0.78 -12.49%
P/EPS -4.20 -6.85 -4.16 7.62 -1.89 -4.32 -18.63 -21.97%
EY -23.83 -14.60 -24.06 13.12 -52.84 -23.12 -5.37 28.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.57 0.38 0.44 0.55 0.77 -8.55%

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