[EDARAN] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[EDARAN] EDARAN BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -6.07%
YoY- -87.77%
Quarter Report
Latest QR
Upcoming QR
EDARAN's Result
EDARAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 93,838 62,326 51,110 48,112 39,272 70,988 104,940 -1.84%
PBT 2,796 1,350 1,640 4,294 -280 2,636 1,030 18.10%
Tax -1,600 -728 -1,116 -26 -30 -536 0 -
NP 1,196 622 524 4,268 -310 2,100 1,030 2.52%
-
NP to SH 1,198 624 526 4,300 -436 2,124 2,542 -11.77%
-
Tax Rate 57.22% 53.93% 68.05% 0.61% - 20.33% 0.00% -
Total Cost 92,642 61,704 50,586 43,844 39,582 68,888 103,910 -1.89%
-
Net Worth 29,728 28,471 28,900 24,192 25,200 30,232 29,844 -0.06%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,474 - - 2,026 - - - -
Div Payout % 290.01% - - 47.13% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 29,728 28,471 28,900 24,192 25,200 30,232 29,844 -0.06%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 60,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.27% 1.00% 1.03% 8.87% -0.79% 2.96% 0.98% -
ROE 4.03% 2.19% 1.82% 17.77% -1.73% 7.03% 8.52% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 162.06 107.63 88.27 83.09 67.82 122.59 181.23 -1.84%
EPS 2.06 1.08 0.90 7.42 -0.76 3.66 4.38 -11.80%
DPS 6.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.5134 0.4917 0.4991 0.4178 0.4352 0.5221 0.5154 -0.06%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 161.79 107.46 88.12 82.95 67.71 122.39 180.93 -1.84%
EPS 2.07 1.08 0.91 7.41 -0.75 3.66 4.38 -11.73%
DPS 5.99 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.5126 0.4909 0.4983 0.4171 0.4345 0.5212 0.5146 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.87 0.545 0.755 0.44 0.45 0.44 0.52 -
P/RPS 0.54 0.51 0.86 0.53 0.66 0.36 0.29 10.91%
P/EPS 42.05 50.57 83.11 5.93 -59.76 12.00 11.85 23.49%
EY 2.38 1.98 1.20 16.88 -1.67 8.34 8.44 -19.01%
DY 6.90 0.00 0.00 7.95 0.00 0.00 0.00 -
P/NAPS 1.69 1.11 1.51 1.05 1.03 0.84 1.01 8.95%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 23/02/22 24/02/21 26/02/20 27/02/19 14/02/18 -
Price 1.33 0.51 0.70 0.545 0.38 0.535 0.615 -
P/RPS 0.82 0.47 0.79 0.66 0.56 0.44 0.34 15.79%
P/EPS 64.29 47.33 77.06 7.34 -50.47 14.59 14.01 28.89%
EY 1.56 2.11 1.30 13.63 -1.98 6.86 7.14 -22.38%
DY 4.51 0.00 0.00 6.42 0.00 0.00 0.00 -
P/NAPS 2.59 1.04 1.40 1.30 0.87 1.02 1.19 13.83%

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